Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $103k initial cash invested.
2.15%
Cash On Cash
7.01%
Cap Rate
1.17
DSCR
$4,070
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$3,886
Mortgage P&I
50%
$2,015
Property Taxes
7%
$296
Home Insurance
4%
$145
HOA
1%
$46
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448