Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $98,976 initial cash invested.
4.4%
Cash On Cash
7.39%
Cap Rate
1.29
DSCR
$4,186
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$3,823
Mortgage P&I
44%
$1,845
Property Taxes
10%
$428
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460