Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $104k initial cash invested.
2.6%
Cash On Cash
7.04%
Cap Rate
1.21
DSCR
$4,629
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,500
Closing costs
1%
$4,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$4,405
Mortgage P&I
43%
$1,980
Property Taxes
15%
$705
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509