Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $134k initial cash invested.
2.26%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$6,788
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,505
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,788
Total Expenses
$6,536
Mortgage P&I
40%
$2,733
Property Taxes
11%
$772
Home Insurance
3%
$231
HOA
7%
$490
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747