Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.16% first-year return on $165k initial cash invested.
1.16%
Cash On Cash
6.59%
Cap Rate
1.14
DSCR
$7,874
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,874
Total Expenses
$7,715
Mortgage P&I
43%
$3,366
Property Taxes
17%
$1,299
Home Insurance
3%
$245
HOA
2%
$128
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866