Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $132k initial cash invested.
2.25%
Cash On Cash
6.95%
Cap Rate
1.18
DSCR
$6,112
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,112
Total Expenses
$5,864
Mortgage P&I
44%
$2,663
Property Taxes
15%
$933
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672