Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $104k initial cash invested.
2.77%
Cash On Cash
7.05%
Cap Rate
1.2
DSCR
$3,946
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$3,705
Mortgage P&I
51%
$2,013
Property Taxes
5%
$203
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434