Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.44% first-year return on $105k initial cash invested.
2.44%
Cash On Cash
7.07%
Cap Rate
1.18
DSCR
$3,968
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,220
Closing costs
1%
$4,161
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$3,754
Mortgage P&I
52%
$2,078
Property Taxes
4%
$178
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436