Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.56% first-year return on $128k initial cash invested.
8.56%
Cash On Cash
8.56%
Cap Rate
1.46
DSCR
$6,514
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,237
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,514
Total Expenses
$5,601
Mortgage P&I
39%
$2,560
Property Taxes
10%
$654
Home Insurance
3%
$171
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717