Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.37% first-year return on $102k initial cash invested.
1.37%
Cash On Cash
6.63%
Cap Rate
1.14
DSCR
$3,736
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,860
Closing costs
1%
$3,993
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,620
Mortgage P&I
52%
$1,942
Property Taxes
7%
$265
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411