Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.81% first-year return on $100k initial cash invested.
5.81%
Cash On Cash
7.84%
Cap Rate
1.34
DSCR
$4,068
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$3,582
Mortgage P&I
47%
$1,913
Property Taxes
4%
$146
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447