Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $138k initial cash invested.
2.49%
Cash On Cash
6.94%
Cap Rate
1.18
DSCR
$5,546
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,546
Total Expenses
$5,260
Mortgage P&I
50%
$2,787
Property Taxes
7%
$387
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610