Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $135k initial cash invested.
0.52%
Cash On Cash
6.4%
Cap Rate
1.1
DSCR
$5,020
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,566
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,020
Total Expenses
$4,961
Mortgage P&I
54%
$2,709
Property Taxes
3%
$170
Home Insurance
5%
$250
HOA
2%
$125
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552