Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.22% first-year return on $111k initial cash invested.
1.22%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$4,480
Rent
$113
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$4,367
Mortgage P&I
49%
$2,216
Property Taxes
11%
$472
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493