Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $124k initial cash invested.
1.56%
Cash On Cash
6.77%
Cap Rate
1.14
DSCR
$4,734
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$4,573
Mortgage P&I
53%
$2,500
Property Taxes
7%
$315
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521