Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $143k initial cash invested.
4.93%
Cash On Cash
7.78%
Cap Rate
1.28
DSCR
$6,254
Rent
$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,951
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,254
Total Expenses
$5,667
Mortgage P&I
48%
$3,022
Property Taxes
5%
$309
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688