Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $104k initial cash invested.
0.73%
Cash On Cash
6.54%
Cap Rate
1.12
DSCR
$4,263
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$4,200
Mortgage P&I
47%
$1,999
Property Taxes
14%
$606
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469