Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $108k initial cash invested.
0.13%
Cash On Cash
6.22%
Cap Rate
1.08
DSCR
$3,699
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$3,687
Mortgage P&I
56%
$2,074
Property Taxes
4%
$154
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407