Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.36% first-year return on $106k initial cash invested.
3.36%
Cash On Cash
7.18%
Cap Rate
1.22
DSCR
$3,992
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$3,696
Mortgage P&I
51%
$2,041
Property Taxes
4%
$147
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439