Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.45% first-year return on $102k initial cash invested.
5.45%
Cash On Cash
7.85%
Cap Rate
1.32
DSCR
$4,426
Rent
$462
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$3,964
Mortgage P&I
45%
$1,971
Property Taxes
8%
$338
Home Insurance
3%
$140
HOA
0%
$10
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487