Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $123k initial cash invested.
6.51%
Cash On Cash
8.12%
Cap Rate
1.35
DSCR
$5,331
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,331
Total Expenses
$4,662
Mortgage P&I
47%
$2,512
Property Taxes
3%
$154
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586