Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.21% first-year return on $131k initial cash invested.
4.21%
Cash On Cash
7.27%
Cap Rate
1.25
DSCR
$5,030
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$4,572
Mortgage P&I
51%
$2,590
Property Taxes
2%
$84
Home Insurance
4%
$188
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553