Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.32% first-year return on $102k initial cash invested.
4.32%
Cash On Cash
7.38%
Cap Rate
1.27
DSCR
$3,964
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$3,598
Mortgage P&I
49%
$1,927
Property Taxes
5%
$186
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436