Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.94% first-year return on $127k initial cash invested.
7.94%
Cash On Cash
8.2%
Cap Rate
1.43
DSCR
$5,646
Rent
$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$4,804
Mortgage P&I
44%
$2,486
Property Taxes
4%
$216
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621