Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $108k initial cash invested.
1.26%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$3,986
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,360
Closing costs
1%
$4,268
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,986
Total Expenses
$3,873
Mortgage P&I
54%
$2,168
Property Taxes
5%
$199
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438