Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $108k initial cash invested.
4.18%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$4,419
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,820
Closing costs
1%
$4,291
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$4,042
Mortgage P&I
48%
$2,111
Property Taxes
6%
$276
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486