Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.31% first-year return on $112k initial cash invested.
0.31%
Cash On Cash
6.33%
Cap Rate
1.09
DSCR
$3,972
Rent
$29
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,943
Mortgage P&I
55%
$2,186
Property Taxes
4%
$168
Home Insurance
4%
$161
HOA
2%
$77
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437