Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $129k initial cash invested.
5.12%
Cash On Cash
7.68%
Cap Rate
1.3
DSCR
$5,661
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,661
Total Expenses
$5,113
Mortgage P&I
46%
$2,595
Property Taxes
7%
$402
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623