Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.58% first-year return on $106k initial cash invested.
8.58%
Cash On Cash
8.6%
Cap Rate
1.46
DSCR
$4,836
Rent
$755
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$4,081
Mortgage P&I
42%
$2,041
Property Taxes
5%
$250
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532