Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.66% first-year return on $108k initial cash invested.
3.66%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$4,084
Rent
$330
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,940
Closing costs
1%
$4,297
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,084
Total Expenses
$3,754
Mortgage P&I
52%
$2,139
Property Taxes
2%
$80
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449