Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $104k initial cash invested.
2.24%
Cash On Cash
6.76%
Cap Rate
1.18
DSCR
$4,010
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$3,816
Mortgage P&I
49%
$1,950
Property Taxes
9%
$360
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441