Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.23% first-year return on $106k initial cash invested.
5.23%
Cash On Cash
7.8%
Cap Rate
1.31
DSCR
$4,342
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$3,882
Mortgage P&I
48%
$2,078
Property Taxes
4%
$178
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478