Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $138k initial cash invested.
1.42%
Cash On Cash
6.5%
Cap Rate
1.14
DSCR
$5,282
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,282
Total Expenses
$5,119
Mortgage P&I
51%
$2,715
Property Taxes
8%
$409
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581