Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $101k initial cash invested.
2.17%
Cash On Cash
6.78%
Cap Rate
1.19
DSCR
$4,191
Rent
$183
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,420
Closing costs
1%
$3,971
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$4,008
Mortgage P&I
45%
$1,894
Property Taxes
14%
$583
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461