Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $101k initial cash invested.
1.65%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$3,610
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$3,471
Mortgage P&I
55%
$1,971
Property Taxes
4%
$136
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397