Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.12% first-year return on $112k initial cash invested.
1.12%
Cash On Cash
6.55%
Cap Rate
1.13
DSCR
$4,214
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$4,109
Mortgage P&I
52%
$2,172
Property Taxes
8%
$337
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464