Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $128k initial cash invested.
4.07%
Cash On Cash
7.33%
Cap Rate
1.26
DSCR
$5,570
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,570
Total Expenses
$5,135
Mortgage P&I
46%
$2,547
Property Taxes
9%
$514
Home Insurance
3%
$180
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613