Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $118k initial cash invested.
1.15%
Cash On Cash
6.57%
Cap Rate
1.13
DSCR
$4,758
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,240
Closing costs
1%
$4,762
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,758
Total Expenses
$4,645
Mortgage P&I
48%
$2,305
Property Taxes
12%
$555
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523