Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $106k initial cash invested.
1.81%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$3,992
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,740
Closing costs
1%
$4,187
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$3,832
Mortgage P&I
52%
$2,065
Property Taxes
6%
$224
Home Insurance
4%
$147
HOA
1%
$38
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439