Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $112k initial cash invested.
2.62%
Cash On Cash
7.01%
Cap Rate
1.2
DSCR
$4,702
Rent
$245
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,920
Closing costs
1%
$4,496
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$4,457
Mortgage P&I
47%
$2,192
Property Taxes
11%
$510
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517