Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $150k initial cash invested.
2.23%
Cash On Cash
6.88%
Cap Rate
1.18
DSCR
$6,520
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,289
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$6,241
Mortgage P&I
47%
$3,064
Property Taxes
11%
$734
Home Insurance
3%
$226
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717