Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $148k initial cash invested.
1.04%
Cash On Cash
6.6%
Cap Rate
1.12
DSCR
$5,937
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,937
Total Expenses
$5,808
Mortgage P&I
51%
$3,048
Property Taxes
9%
$517
Home Insurance
4%
$226
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653