Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $144k initial cash invested.
1.74%
Cash On Cash
6.7%
Cap Rate
1.15
DSCR
$6,010
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$5,801
Mortgage P&I
48%
$2,912
Property Taxes
11%
$641
Home Insurance
3%
$206
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661