Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $103k initial cash invested.
4.17%
Cash On Cash
7.43%
Cap Rate
1.27
DSCR
$4,374
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,260
Closing costs
1%
$4,063
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$4,015
Mortgage P&I
45%
$1,983
Property Taxes
9%
$398
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481