Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.22% first-year return on $118k initial cash invested.
0.22%
Cash On Cash
6.46%
Cap Rate
1.1
DSCR
$5,109
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,780
Closing costs
1%
$4,739
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$5,087
Mortgage P&I
46%
$2,326
Property Taxes
17%
$847
Home Insurance
3%
$170
HOA
0%
$8
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562