Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $106k initial cash invested.
0.35%
Cash On Cash
6.47%
Cap Rate
1.09
DSCR
$4,006
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$3,975
Mortgage P&I
51%
$2,057
Property Taxes
10%
$411
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441