Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $111k initial cash invested.
1.52%
Cash On Cash
6.78%
Cap Rate
1.16
DSCR
$5,264
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,200
Closing costs
1%
$4,410
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$5,124
Mortgage P&I
41%
$2,139
Property Taxes
13%
$689
Home Insurance
3%
$158
HOA
7%
$347
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579