Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $108k initial cash invested.
2.31%
Cash On Cash
6.89%
Cap Rate
1.17
DSCR
$3,938
Rent
$207
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
6.2%
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
$3,938
Total Expenses
$3,731
Mortgage P&I
53%
$2,086
Property Taxes
3%
$124
Home Insurance
4%
$156
HOA
1%
$25
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433