Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $126k initial cash invested.
3.6%
Cash On Cash
7.43%
Cap Rate
1.23
DSCR
$5,654
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$5,276
Mortgage P&I
46%
$2,577
Property Taxes
10%
$588
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622