Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.58% first-year return on $111k initial cash invested.
0.58%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$4,342
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$4,288
Mortgage P&I
50%
$2,179
Property Taxes
11%
$485
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478