Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $108k initial cash invested.
0.73%
Cash On Cash
6.45%
Cap Rate
1.11
DSCR
$3,993
Rent
$66
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$3,927
Mortgage P&I
52%
$2,087
Property Taxes
8%
$324
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439