Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $155k initial cash invested.
2.26%
Cash On Cash
6.86%
Cap Rate
1.16
DSCR
$5,793
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,793
Total Expenses
$5,501
Mortgage P&I
56%
$3,216
Property Taxes
1%
$85
Home Insurance
4%
$230
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637