Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.18% first-year return on $115k initial cash invested.
1.18%
Cash On Cash
6.59%
Cap Rate
1.13
DSCR
$4,470
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,420
Closing costs
1%
$4,621
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$4,357
Mortgage P&I
50%
$2,247
Property Taxes
10%
$438
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492