Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $156k initial cash invested.
1.47%
Cash On Cash
6.6%
Cap Rate
1.15
DSCR
$6,860
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,585
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,860
Total Expenses
$6,669
Mortgage P&I
46%
$3,155
Property Taxes
9%
$628
Home Insurance
4%
$240
HOA
5%
$314
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$755