Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.7% first-year return on $107k initial cash invested.
1.7%
Cash On Cash
6.77%
Cap Rate
1.15
DSCR
$3,963
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$3,811
Mortgage P&I
52%
$2,080
Property Taxes
6%
$221
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436