Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $129k initial cash invested.
2.39%
Cash On Cash
6.83%
Cap Rate
1.18
DSCR
$4,964
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$4,707
Mortgage P&I
51%
$2,555
Property Taxes
5%
$271
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546