Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $112k initial cash invested.
0.54%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$4,934
Rent
$51
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
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$4,883
Mortgage P&I
44%
$2,167
Property Taxes
18%
$881
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543