Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.2% first-year return on $147k initial cash invested.
6.2%
Cash On Cash
7.78%
Cap Rate
1.35
DSCR
$6,975
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,975
Total Expenses
$6,215
Mortgage P&I
42%
$2,951
Property Taxes
7%
$491
Home Insurance
3%
$220
HOA
3%
$182
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767