Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $154k initial cash invested.
2.28%
Cash On Cash
6.68%
Cap Rate
1.17
DSCR
$6,050
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,050
Total Expenses
$5,757
Mortgage P&I
51%
$3,079
Property Taxes
7%
$393
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666