Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $151k initial cash invested.
0.16%
Cash On Cash
6.22%
Cap Rate
1.08
DSCR
$5,528
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,528
Total Expenses
$5,508
Mortgage P&I
55%
$3,045
Property Taxes
6%
$353
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608