Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $102k initial cash invested.
4.33%
Cash On Cash
7.54%
Cap Rate
1.28
DSCR
$4,622
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,160
Closing costs
1%
$4,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,622
Total Expenses
$4,253
Mortgage P&I
43%
$1,966
Property Taxes
12%
$538
Home Insurance
3%
$144
HOA
1%
$33
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508