Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.21% first-year return on $108k initial cash invested.
6.21%
Cash On Cash
8.19%
Cap Rate
1.38
DSCR
$6,108
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,300
Closing costs
1%
$4,265
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,108
Total Expenses
$5,551
Mortgage P&I
35%
$2,110
Property Taxes
20%
$1,191
Home Insurance
2%
$152
HOA
0%
$22
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672