Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $106k initial cash invested.
1.11%
Cash On Cash
6.62%
Cap Rate
1.12
DSCR
$3,940
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,842
Mortgage P&I
52%
$2,063
Property Taxes
6%
$253
Home Insurance
4%
$152
HOA
1%
$34
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433