Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $100k initial cash invested.
1.52%
Cash On Cash
6.86%
Cap Rate
1.14
DSCR
$3,837
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$3,710
Mortgage P&I
51%
$1,955
Property Taxes
8%
$317
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422