Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $164k initial cash invested.
1.89%
Cash On Cash
6.72%
Cap Rate
1.16
DSCR
$6,657
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,939
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,657
Total Expenses
$6,399
Mortgage P&I
50%
$3,361
Property Taxes
4%
$272
Home Insurance
4%
$255
HOA
4%
$248
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732