Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $128k initial cash invested.
1.21%
Cash On Cash
6.75%
Cap Rate
1.13
DSCR
$5,181
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$5,052
Mortgage P&I
50%
$2,614
Property Taxes
9%
$462
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570