Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.94% first-year return on $101k initial cash invested.
3.94%
Cash On Cash
7.57%
Cap Rate
1.25
DSCR
$4,191
Rent
$331
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$3,860
Mortgage P&I
47%
$1,989
Property Taxes
7%
$291
Home Insurance
3%
$144
HOA
0%
$10
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461