Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $139k initial cash invested.
4.67%
Cash On Cash
7.41%
Cap Rate
1.28
DSCR
$5,778
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$5,237
Mortgage P&I
48%
$2,785
Property Taxes
5%
$260
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636