Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $127k initial cash invested.
1.94%
Cash On Cash
6.64%
Cap Rate
1.16
DSCR
$5,000
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,000
Total Expenses
$4,795
Mortgage P&I
49%
$2,461
Property Taxes
9%
$468
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550