Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $132k initial cash invested.
0.46%
Cash On Cash
6.4%
Cap Rate
1.09
DSCR
$4,995
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,443
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$4,944
Mortgage P&I
53%
$2,654
Property Taxes
6%
$290
Home Insurance
4%
$196
HOA
2%
$106
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549