Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $138k initial cash invested.
3.29%
Cash On Cash
7.38%
Cap Rate
1.21
DSCR
$6,068
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,733
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,068
Total Expenses
$5,689
Mortgage P&I
48%
$2,902
Property Taxes
9%
$535
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667