Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $111k initial cash invested.
1.25%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$4,608
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$4,493
Mortgage P&I
48%
$2,209
Property Taxes
12%
$554
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507