Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $129k initial cash invested.
4.57%
Cash On Cash
7.31%
Cap Rate
1.27
DSCR
$5,082
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$4,589
Mortgage P&I
50%
$2,535
Property Taxes
2%
$89
Home Insurance
4%
$203
HOA
1%
$35
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559