Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $111k initial cash invested.
0.86%
Cash On Cash
6.42%
Cap Rate
1.12
DSCR
$4,212
Rent
$79
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,180
Closing costs
1%
$4,409
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$4,133
Mortgage P&I
50%
$2,112
Property Taxes
10%
$430
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463