Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $127k initial cash invested.
1.59%
Cash On Cash
6.72%
Cap Rate
1.15
DSCR
$5,312
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$5,143
Mortgage P&I
48%
$2,532
Property Taxes
12%
$632
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584