Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $127k initial cash invested.
0.44%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$4,575
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$4,529
Mortgage P&I
56%
$2,544
Property Taxes
4%
$189
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503