Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $104k initial cash invested.
5.5%
Cash On Cash
7.96%
Cap Rate
1.33
DSCR
$4,893
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,580
Closing costs
1%
$4,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$4,418
Mortgage P&I
42%
$2,034
Property Taxes
12%
$575
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538