Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.21% first-year return on $109k initial cash invested.
5.21%
Cash On Cash
7.82%
Cap Rate
1.32
DSCR
$5,144
Rent
$472
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,300
Closing costs
1%
$4,315
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$4,672
Mortgage P&I
41%
$2,134
Property Taxes
12%
$639
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566