Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.7% first-year return on $136k initial cash invested.
2.7%
Cash On Cash
6.95%
Cap Rate
1.2
DSCR
$5,838
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,611
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,838
Total Expenses
$5,532
Mortgage P&I
46%
$2,709
Property Taxes
11%
$618
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642