Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.96% first-year return on $109k initial cash invested.
2.96%
Cash On Cash
7.06%
Cap Rate
1.21
DSCR
$4,458
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,400
Closing costs
1%
$4,320
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$4,190
Mortgage P&I
47%
$2,094
Property Taxes
10%
$429
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490