Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.93% first-year return on $126k initial cash invested.
3.93%
Cash On Cash
7.42%
Cap Rate
1.26
DSCR
$5,924
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$5,513
Mortgage P&I
43%
$2,521
Property Taxes
13%
$795
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652