Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $157k initial cash invested.
0.28%
Cash On Cash
6.27%
Cap Rate
1.08
DSCR
$5,490
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$5,453
Mortgage P&I
58%
$3,197
Property Taxes
3%
$152
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604