Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $110k initial cash invested.
0.4%
Cash On Cash
6.67%
Cap Rate
1.1
DSCR
$4,641
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$4,604
Mortgage P&I
48%
$2,208
Property Taxes
14%
$667
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511