Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $155k initial cash invested.
0.51%
Cash On Cash
6.41%
Cap Rate
1.1
DSCR
$6,138
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,519
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,138
Total Expenses
$6,072
Mortgage P&I
52%
$3,168
Property Taxes
10%
$588
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675