Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $105k initial cash invested.
2.43%
Cash On Cash
6.88%
Cap Rate
1.19
DSCR
$4,080
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,080
Total Expenses
$3,867
Mortgage P&I
49%
$2,007
Property Taxes
8%
$328
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449