Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $133k initial cash invested.
8.02%
Cash On Cash
8.2%
Cap Rate
1.43
DSCR
$5,751
Rent
$886
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,453
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,751
Total Expenses
$4,865
Mortgage P&I
45%
$2,609
Property Taxes
2%
$108
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633