Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.1% first-year return on $126k initial cash invested.
4.1%
Cash On Cash
7.5%
Cap Rate
1.25
DSCR
$5,445
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,445
Total Expenses
$5,014
Mortgage P&I
47%
$2,574
Property Taxes
7%
$407
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599