Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $148k initial cash invested.
3.03%
Cash On Cash
7.23%
Cap Rate
1.2
DSCR
$6,512
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,512
Total Expenses
$6,138
Mortgage P&I
48%
$3,095
Property Taxes
10%
$621
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716