Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $152k initial cash invested.
0.93%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$6,033
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,033
Total Expenses
$5,915
Mortgage P&I
53%
$3,174
Property Taxes
8%
$470
Home Insurance
3%
$206
HOA
0%
$14
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664