Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $132k initial cash invested.
0.38%
Cash On Cash
6.33%
Cap Rate
1.09
DSCR
$4,764
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,447
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$4,722
Mortgage P&I
55%
$2,642
Property Taxes
6%
$270
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524