Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $110k initial cash invested.
1.72%
Cash On Cash
6.82%
Cap Rate
1.16
DSCR
$4,569
Rent
$157
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,380
Closing costs
1%
$4,369
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$4,412
Mortgage P&I
47%
$2,142
Property Taxes
12%
$559
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503