Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.02% first-year return on $127k initial cash invested.
4.02%
Cash On Cash
7.28%
Cap Rate
1.25
DSCR
$5,050
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$4,624
Mortgage P&I
50%
$2,531
Property Taxes
4%
$190
Home Insurance
4%
$185
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556