Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.94% first-year return on $106k initial cash invested.
7.94%
Cash On Cash
8.38%
Cap Rate
1.44
DSCR
$4,872
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,872
Total Expenses
$4,171
Mortgage P&I
42%
$2,028
Property Taxes
7%
$334
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536