Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $135k initial cash invested.
0.92%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$4,554
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,548
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$4,451
Mortgage P&I
60%
$2,714
Property Taxes
1%
$58
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501