Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.65% first-year return on $124k initial cash invested.
7.65%
Cash On Cash
8.32%
Cap Rate
1.42
DSCR
$6,142
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,142
Total Expenses
$5,354
Mortgage P&I
40%
$2,453
Property Taxes
10%
$628
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676