Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.05% first-year return on $108k initial cash invested.
4.05%
Cash On Cash
7.53%
Cap Rate
1.25
DSCR
$4,161
Rent
$364
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,560
Closing costs
1%
$4,278
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$3,797
Mortgage P&I
52%
$2,156
Property Taxes
2%
$71
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458