Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $110k initial cash invested.
2.07%
Cash On Cash
6.68%
Cap Rate
1.17
DSCR
$4,155
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,420
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,155
Total Expenses
$3,966
Mortgage P&I
50%
$2,078
Property Taxes
8%
$335
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457