Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.13% first-year return on $104k initial cash invested.
8.13%
Cash On Cash
8.54%
Cap Rate
1.44
DSCR
$4,731
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$4,026
Mortgage P&I
43%
$2,023
Property Taxes
5%
$251
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520