Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.27% first-year return on $112k initial cash invested.
4.27%
Cash On Cash
7.5%
Cap Rate
1.28
DSCR
$5,128
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$4,729
Mortgage P&I
43%
$2,195
Property Taxes
12%
$625
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564