Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $143k initial cash invested.
2.34%
Cash On Cash
6.95%
Cap Rate
1.18
DSCR
$5,952
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,952
Total Expenses
$5,673
Mortgage P&I
49%
$2,935
Property Taxes
8%
$504
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655