Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.33% first-year return on $121k initial cash invested.
1.33%
Cash On Cash
6.64%
Cap Rate
1.14
DSCR
$4,032
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
7%
$30,000
Cashflow
Total Income
$4,032
Total Expenses
$3,898
Mortgage P&I
52%
$2,107
Property Taxes
7%
$268
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444