Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $109k initial cash invested.
0.77%
Cash On Cash
6.55%
Cap Rate
1.12
DSCR
$4,442
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$4,372
Mortgage P&I
48%
$2,122
Property Taxes
13%
$599
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489