Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.53% first-year return on $111k initial cash invested.
4.53%
Cash On Cash
7.45%
Cap Rate
1.28
DSCR
$4,563
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,563
Total Expenses
$4,144
Mortgage P&I
47%
$2,147
Property Taxes
7%
$318
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502