Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $113k initial cash invested.
3.06%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$4,722
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,722
Total Expenses
$4,434
Mortgage P&I
44%
$2,093
Property Taxes
12%
$565
Home Insurance
3%
$149
HOA
0%
$21
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519