Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $125k initial cash invested.
5.03%
Cash On Cash
7.54%
Cap Rate
1.31
DSCR
$5,793
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$5,269
Mortgage P&I
42%
$2,445
Property Taxes
4%
$258
Home Insurance
3%
$201
HOA
7%
$395
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637