Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $111k initial cash invested.
0.13%
Cash On Cash
6.6%
Cap Rate
1.07
DSCR
$3,735
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$3,723
Mortgage P&I
61%
$2,279
Property Taxes
0%
$17
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411