Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $100k initial cash invested.
3.95%
Cash On Cash
7.48%
Cap Rate
1.25
DSCR
$3,903
Rent
$329
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%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$3,574
Mortgage P&I
50%
$1,951
Property Taxes
4%
$155
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429