Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $106k initial cash invested.
0.67%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$3,912
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,940
Closing costs
1%
$4,197
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$3,853
Mortgage P&I
53%
$2,055
Property Taxes
8%
$304
Home Insurance
4%
$149
HOA
0%
$17
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430