Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $150k initial cash invested.
0.36%
Cash On Cash
6.16%
Cap Rate
1.09
DSCR
$5,493
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,284
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$5,448
Mortgage P&I
54%
$2,960
Property Taxes
7%
$396
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604