Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $137k initial cash invested.
0.45%
Cash On Cash
6.41%
Cap Rate
1.09
DSCR
$5,300
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,686
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,300
Total Expenses
$5,249
Mortgage P&I
52%
$2,775
Property Taxes
7%
$395
Home Insurance
4%
$206
HOA
1%
$71
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583