Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.8% first-year return on $101k initial cash invested.
4.8%
Cash On Cash
7.62%
Cap Rate
1.31
DSCR
$4,689
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$4,284
Mortgage P&I
41%
$1,927
Property Taxes
13%
$620
Home Insurance
3%
$141
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516