Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.31% first-year return on $126k initial cash invested.
0.31%
Cash On Cash
6.35%
Cap Rate
1.1
DSCR
$5,308
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$5,276
Mortgage P&I
47%
$2,469
Property Taxes
16%
$837
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584