Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.34% first-year return on $104k initial cash invested.
4.34%
Cash On Cash
7.36%
Cap Rate
1.29
DSCR
$4,718
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,960
Closing costs
1%
$4,098
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$4,342
Mortgage P&I
41%
$1,948
Property Taxes
14%
$642
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519