Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.81% first-year return on $101k initial cash invested.
3.81%
Cash On Cash
7.2%
Cap Rate
1.25
DSCR
$3,978
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,960
Closing costs
1%
$3,948
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$3,658
Mortgage P&I
47%
$1,889
Property Taxes
7%
$275
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438