Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.57% first-year return on $153k initial cash invested.
2.57%
Cash On Cash
7.29%
Cap Rate
1.19
DSCR
$7,041
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,041
Total Expenses
$6,714
Mortgage P&I
47%
$3,282
Property Taxes
12%
$810
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775