Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $103k initial cash invested.
6.11%
Cash On Cash
8.02%
Cap Rate
1.36
DSCR
$4,968
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,968
Total Expenses
$4,443
Mortgage P&I
40%
$1,987
Property Taxes
12%
$618
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546