Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $151k initial cash invested.
3.47%
Cash On Cash
7.05%
Cap Rate
1.22
DSCR
$5,799
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,799
Total Expenses
$5,361
Mortgage P&I
53%
$3,064
Property Taxes
2%
$97
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638