Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $111k initial cash invested.
2.97%
Cash On Cash
7.03%
Cap Rate
1.21
DSCR
$4,292
Rent
$276
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%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$4,016
Mortgage P&I
50%
$2,158
Property Taxes
5%
$193
Home Insurance
4%
$157
HOA
1%
$48
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472