Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $126k initial cash invested.
0.49%
Cash On Cash
6.3%
Cap Rate
1.09
DSCR
$4,437
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$4,386
Mortgage P&I
56%
$2,464
Property Taxes
4%
$174
Home Insurance
4%
$171
HOA
2%
$70
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488