Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $108k initial cash invested.
1.54%
Cash On Cash
6.68%
Cap Rate
1.15
DSCR
$4,310
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,060
Closing costs
1%
$4,303
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$4,171
Mortgage P&I
48%
$2,085
Property Taxes
11%
$458
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474