Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.86% first-year return on $114k initial cash invested.
6.86%
Cash On Cash
8.2%
Cap Rate
1.38
DSCR
$5,319
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,319
Total Expenses
$4,669
Mortgage P&I
42%
$2,249
Property Taxes
9%
$480
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585