Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $112k initial cash invested.
5.86%
Cash On Cash
7.77%
Cap Rate
1.34
DSCR
$4,638
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$4,092
Mortgage P&I
47%
$2,163
Property Taxes
3%
$159
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510