Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.86% first-year return on $101k initial cash invested.
8.86%
Cash On Cash
8.77%
Cap Rate
1.48
DSCR
$4,686
Rent
$745
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$3,941
Mortgage P&I
42%
$1,953
Property Taxes
5%
$256
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515