Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $112k initial cash invested.
0.04%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$3,778
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$3,774
Mortgage P&I
58%
$2,179
Property Taxes
4%
$149
Home Insurance
4%
$162
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416