Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $139k initial cash invested.
0.86%
Cash On Cash
6.46%
Cap Rate
1.11
DSCR
$5,230
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,230
Total Expenses
$5,131
Mortgage P&I
53%
$2,788
Property Taxes
7%
$364
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575