Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.85% first-year return on $99,123 initial cash invested.
3.85%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$4,072
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$3,754
Mortgage P&I
48%
$1,939
Property Taxes
5%
$215
Home Insurance
3%
$140
HOA
2%
$75
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448