Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $112k initial cash invested.
2.72%
Cash On Cash
6.99%
Cap Rate
1.2
DSCR
$4,424
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,280
Closing costs
1%
$4,464
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$4,171
Mortgage P&I
49%
$2,170
Property Taxes
8%
$340
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487