Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.93% first-year return on $112k initial cash invested.
3.93%
Cash On Cash
7.44%
Cap Rate
1.24
DSCR
$4,410
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,410
Total Expenses
$4,042
Mortgage P&I
51%
$2,240
Property Taxes
3%
$144
Home Insurance
4%
$157
HOA
0%
$3
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485