Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.67% first-year return on $108k initial cash invested.
10.67%
Cash On Cash
8.98%
Cap Rate
1.57
DSCR
$5,139
Rent
$963
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$4,176
Mortgage P&I
40%
$2,049
Property Taxes
4%
$229
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565