Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $128k initial cash invested.
0.42%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$4,756
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$4,711
Mortgage P&I
54%
$2,584
Property Taxes
7%
$326
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523