Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $109k initial cash invested.
1.02%
Cash On Cash
6.49%
Cap Rate
1.12
DSCR
$3,918
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$3,825
Mortgage P&I
54%
$2,103
Property Taxes
6%
$225
Home Insurance
4%
$152
HOA
0%
$12
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431