Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $110k initial cash invested.
1.64%
Cash On Cash
6.59%
Cap Rate
1.15
DSCR
$4,023
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$3,873
Mortgage P&I
52%
$2,096
Property Taxes
6%
$252
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443