Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $113k initial cash invested.
0.43%
Cash On Cash
6.29%
Cap Rate
1.09
DSCR
$3,807
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,767
Mortgage P&I
57%
$2,173
Property Taxes
4%
$139
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419