Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.17% first-year return on $103k initial cash invested.
3.17%
Cash On Cash
7.33%
Cap Rate
1.21
DSCR
$4,100
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$3,827
Mortgage P&I
50%
$2,043
Property Taxes
6%
$226
Home Insurance
4%
$145
HOA
0%
$19
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451