Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $103k initial cash invested.
0.21%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$3,970
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$3,952
Mortgage P&I
52%
$2,048
Property Taxes
10%
$409
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437