Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $159k initial cash invested.
1.14%
Cash On Cash
6.51%
Cap Rate
1.12
DSCR
$6,032
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,032
Total Expenses
$5,881
Mortgage P&I
54%
$3,252
Property Taxes
8%
$462
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664