Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $131k initial cash invested.
2.52%
Cash On Cash
7.11%
Cap Rate
1.18
DSCR
$5,468
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$5,194
Mortgage P&I
49%
$2,683
Property Taxes
8%
$463
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601