Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $159k initial cash invested.
0.01%
Cash On Cash
6.31%
Cap Rate
1.08
DSCR
$6,484
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,484
Total Expenses
$6,483
Mortgage P&I
50%
$3,270
Property Taxes
12%
$766
Home Insurance
4%
$243
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713