Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $104k initial cash invested.
2.24%
Cash On Cash
6.69%
Cap Rate
1.18
DSCR
$3,714
Rent
$193
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,520
Closing costs
1%
$4,076
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$3,521
Mortgage P&I
52%
$1,929
Property Taxes
2%
$64
Home Insurance
4%
$164
HOA
3%
$100
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409