Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $103k initial cash invested.
0.28%
Cash On Cash
6.4%
Cap Rate
1.09
DSCR
$3,657
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$3,633
Mortgage P&I
54%
$1,977
Property Taxes
6%
$222
Home Insurance
4%
$144
HOA
1%
$47
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402