Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $103k initial cash invested.
4.26%
Cash On Cash
7.48%
Cap Rate
1.27
DSCR
$4,149
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$3,782
Mortgage P&I
48%
$2,005
Property Taxes
5%
$224
Home Insurance
3%
$140
HOA
0%
$3
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456