Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.56% first-year return on $103k initial cash invested.
3.56%
Cash On Cash
7.33%
Cap Rate
1.25
DSCR
$4,666
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,860
Closing costs
1%
$4,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,666
Total Expenses
$4,361
Mortgage P&I
42%
$1,976
Property Taxes
14%
$658
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513