Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $109k initial cash invested.
0.35%
Cash On Cash
6.32%
Cap Rate
1.09
DSCR
$4,028
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,900
Closing costs
1%
$4,345
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$3,996
Mortgage P&I
52%
$2,097
Property Taxes
8%
$308
Home Insurance
4%
$158
HOA
2%
$64
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443