Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.64% first-year return on $101k initial cash invested.
8.64%
Cash On Cash
8.67%
Cap Rate
1.47
DSCR
$4,504
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,720
Closing costs
1%
$3,936
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$3,779
Mortgage P&I
43%
$1,938
Property Taxes
4%
$171
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495