Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.17% first-year return on $119k initial cash invested.
2.17%
Cash On Cash
6.8%
Cap Rate
1.17
DSCR
$4,356
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,820
Closing costs
1%
$4,791
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$4,142
Mortgage P&I
53%
$2,328
Property Taxes
4%
$157
Home Insurance
4%
$176
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479