Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $133k initial cash invested.
1.78%
Cash On Cash
6.76%
Cap Rate
1.15
DSCR
$5,372
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,372
Total Expenses
$5,175
Mortgage P&I
50%
$2,660
Property Taxes
9%
$471
Home Insurance
4%
$198
HOA
0%
$19
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591