Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.05% first-year return on $134k initial cash invested.
5.05%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$5,883
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$5,321
Mortgage P&I
46%
$2,723
Property Taxes
7%
$407
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647