Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $176k initial cash invested.
1.65%
Cash On Cash
6.71%
Cap Rate
1.14
DSCR
$6,662
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,511
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,662
Total Expenses
$6,420
Mortgage P&I
55%
$3,694
Property Taxes
3%
$200
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733