Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $106k initial cash invested.
0.71%
Cash On Cash
6.46%
Cap Rate
1.1
DSCR
$3,742
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,200
Closing costs
1%
$4,210
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$3,679
Mortgage P&I
55%
$2,055
Property Taxes
5%
$202
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412