Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $108k initial cash invested.
1.99%
Cash On Cash
6.77%
Cap Rate
1.17
DSCR
$4,424
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,500
Closing costs
1%
$4,275
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$4,245
Mortgage P&I
46%
$2,055
Property Taxes
12%
$535
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487