Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.9% first-year return on $127k initial cash invested.
4.9%
Cash On Cash
7.53%
Cap Rate
1.3
DSCR
$5,697
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,697
Total Expenses
$5,176
Mortgage P&I
44%
$2,523
Property Taxes
9%
$537
Home Insurance
3%
$178
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627