Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $137k initial cash invested.
2.38%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$5,550
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,660
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$5,279
Mortgage P&I
51%
$2,814
Property Taxes
7%
$378
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610