Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.85% first-year return on $99,270 initial cash invested.
8.85%
Cash On Cash
8.6%
Cap Rate
1.48
DSCR
$4,352
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$3,620
Mortgage P&I
43%
$1,869
Property Taxes
3%
$135
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479