Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $113k initial cash invested.
0.07%
Cash On Cash
6.25%
Cap Rate
1.09
DSCR
$4,536
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$4,529
Mortgage P&I
48%
$2,156
Property Taxes
10%
$474
Home Insurance
3%
$158
HOA
4%
$200
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499