Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $133k initial cash invested.
3.79%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$5,424
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,460
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$5,005
Mortgage P&I
51%
$2,780
Property Taxes
3%
$180
Home Insurance
4%
$192
HOA
0%
$8
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597