Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.25% first-year return on $127k initial cash invested.
7.25%
Cash On Cash
8.22%
Cap Rate
1.4
DSCR
$6,069
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$5,299
Mortgage P&I
42%
$2,555
Property Taxes
8%
$496
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668