Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $107k initial cash invested.
3.61%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$4,736
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,360
Closing costs
1%
$4,218
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$4,415
Mortgage P&I
44%
$2,103
Property Taxes
12%
$553
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521