Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $151k initial cash invested.
0.18%
Cash On Cash
6.5%
Cap Rate
1.08
DSCR
$5,505
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,505
Total Expenses
$5,482
Mortgage P&I
58%
$3,186
Property Taxes
4%
$194
Home Insurance
4%
$230
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606