Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.8% first-year return on $128k initial cash invested.
4.8%
Cash On Cash
7.46%
Cap Rate
1.28
DSCR
$5,156
Rent
$513
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%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,156
Total Expenses
$4,643
Mortgage P&I
49%
$2,545
Property Taxes
3%
$161
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567