Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $116k initial cash invested.
1.11%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$4,551
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,551
Total Expenses
$4,443
Mortgage P&I
50%
$2,277
Property Taxes
10%
$452
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501