Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.66% first-year return on $110k initial cash invested.
1.66%
Cash On Cash
6.66%
Cap Rate
1.16
DSCR
$4,642
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$4,490
Mortgage P&I
45%
$2,086
Property Taxes
15%
$676
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511