Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.47% first-year return on $114k initial cash invested.
0.47%
Cash On Cash
6.4%
Cap Rate
1.1
DSCR
$4,221
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,400
Closing costs
1%
$4,570
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$4,176
Mortgage P&I
53%
$2,223
Property Taxes
8%
$346
Home Insurance
4%
$164
HOA
0%
$7
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464