Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $135k initial cash invested.
2.72%
Cash On Cash
6.9%
Cap Rate
1.2
DSCR
$5,625
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,561
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,625
Total Expenses
$5,319
Mortgage P&I
47%
$2,668
Property Taxes
7%
$387
Home Insurance
4%
$203
HOA
3%
$148
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619