Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $114k initial cash invested.
0.3%
Cash On Cash
6.3%
Cap Rate
1.08
DSCR
$3,842
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,160
Closing costs
1%
$4,558
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,814
Mortgage P&I
58%
$2,212
Property Taxes
3%
$96
Home Insurance
4%
$166
HOA
1%
$33
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423