Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $101k initial cash invested.
2.36%
Cash On Cash
7.16%
Cap Rate
1.17
DSCR
$3,770
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,572
Mortgage P&I
53%
$1,995
Property Taxes
4%
$156
Home Insurance
4%
$139
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415