Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $115k initial cash invested.
1.81%
Cash On Cash
6.82%
Cap Rate
1.16
DSCR
$4,816
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$4,643
Mortgage P&I
47%
$2,248
Property Taxes
12%
$600
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530