Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.68% first-year return on $111k initial cash invested.
2.68%
Cash On Cash
6.96%
Cap Rate
1.2
DSCR
$4,494
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,998
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$4,245
Mortgage P&I
48%
$2,153
Property Taxes
8%
$352
Home Insurance
3%
$156
HOA
1%
$56
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494