Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $104k initial cash invested.
2.8%
Cash On Cash
7.09%
Cap Rate
1.21
DSCR
$4,500
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,200
Closing costs
1%
$4,110
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,500
Total Expenses
$4,257
Mortgage P&I
45%
$2,004
Property Taxes
13%
$601
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495