Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $133k initial cash invested.
4.42%
Cash On Cash
7.42%
Cap Rate
1.28
DSCR
$6,459
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,458
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,459
Total Expenses
$5,971
Mortgage P&I
41%
$2,631
Property Taxes
15%
$944
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710