Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $166k initial cash invested.
1.26%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$6,210
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,048
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$6,036
Mortgage P&I
56%
$3,508
Property Taxes
3%
$164
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683