Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $150k initial cash invested.
2.18%
Cash On Cash
6.82%
Cap Rate
1.16
DSCR
$5,814
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,814
Total Expenses
$5,541
Mortgage P&I
53%
$3,067
Property Taxes
5%
$272
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640