Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $102k initial cash invested.
0.9%
Cash On Cash
6.41%
Cap Rate
1.11
DSCR
$3,417
Rent
$77
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,240
Closing costs
1%
$4,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,340
Mortgage P&I
56%
$1,929
Property Taxes
3%
$104
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376