Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $136k initial cash invested.
1.05%
Cash On Cash
6.51%
Cap Rate
1.12
DSCR
$5,254
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$5,135
Mortgage P&I
52%
$2,719
Property Taxes
8%
$429
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578