Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $161k initial cash invested.
0.39%
Cash On Cash
6.32%
Cap Rate
1.09
DSCR
$6,278
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,795
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$6,226
Mortgage P&I
52%
$3,277
Property Taxes
9%
$559
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691