Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $113k initial cash invested.
0.76%
Cash On Cash
6.31%
Cap Rate
1.1
DSCR
$3,747
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,240
Closing costs
1%
$4,512
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$3,676
Mortgage P&I
57%
$2,150
Property Taxes
2%
$93
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412