Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $114k initial cash invested.
2.5%
Cash On Cash
6.98%
Cap Rate
1.19
DSCR
$4,672
Rent
$237
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,120
Closing costs
1%
$4,556
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$4,435
Mortgage P&I
48%
$2,226
Property Taxes
8%
$388
Home Insurance
3%
$161
HOA
2%
$71
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514