Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $113k initial cash invested.
0.86%
Cash On Cash
6.48%
Cap Rate
1.13
DSCR
$4,742
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,080
Closing costs
1%
$4,504
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$4,661
Mortgage P&I
46%
$2,160
Property Taxes
15%
$734
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522