Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.12% first-year return on $128k initial cash invested.
2.12%
Cash On Cash
6.86%
Cap Rate
1.17
DSCR
$5,376
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$5,150
Mortgage P&I
48%
$2,559
Property Taxes
11%
$580
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591