Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.07% first-year return on $102k initial cash invested.
3.07%
Cash On Cash
6.94%
Cap Rate
1.21
DSCR
$3,612
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,240
Closing costs
1%
$4,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$3,350
Mortgage P&I
53%
$1,914
Property Taxes
2%
$65
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397