Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $114k initial cash invested.
3.42%
Cash On Cash
7.54%
Cap Rate
1.25
DSCR
$4,558
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
8%
$30,000
Cashflow
Total Income
$4,558
Total Expenses
$4,234
Mortgage P&I
44%
$1,998
Property Taxes
8%
$379
Home Insurance
3%
$140
HOA
4%
$168
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501