Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $114k initial cash invested.
1.5%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$4,119
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$3,977
Mortgage P&I
54%
$2,233
Property Taxes
4%
$184
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453