Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.94% first-year return on $108k initial cash invested.
0.94%
Cash On Cash
6.46%
Cap Rate
1.12
DSCR
$4,134
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,960
Closing costs
1%
$4,298
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$4,049
Mortgage P&I
50%
$2,063
Property Taxes
11%
$436
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455