Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.98% first-year return on $106k initial cash invested.
2.98%
Cash On Cash
7.2%
Cap Rate
1.22
DSCR
$4,900
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,420
Closing costs
1%
$4,171
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$4,638
Mortgage P&I
42%
$2,043
Property Taxes
16%
$782
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539