Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.03% first-year return on $109k initial cash invested.
1.03%
Cash On Cash
6.54%
Cap Rate
1.12
DSCR
$3,994
Rent
$94
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
$109k
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$3,900
Mortgage P&I
53%
$2,110
Property Taxes
6%
$250
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439