Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $131k initial cash invested.
2.88%
Cash On Cash
7.09%
Cap Rate
1.19
DSCR
$4,827
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$4,512
Mortgage P&I
55%
$2,678
Property Taxes
0%
$4
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531