Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $108k initial cash invested.
0.96%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$4,518
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,660
Closing costs
1%
$4,283
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$4,432
Mortgage P&I
47%
$2,121
Property Taxes
13%
$598
Home Insurance
3%
$152
HOA
1%
$24
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497