Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.43% first-year return on $135k initial cash invested.
6.43%
Cash On Cash
8.17%
Cap Rate
1.35
DSCR
$6,723
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,586
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,723
Total Expenses
$5,998
Mortgage P&I
42%
$2,810
Property Taxes
11%
$765
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740