Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $144k initial cash invested.
0.03%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$5,852
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,978
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$5,849
Mortgage P&I
49%
$2,890
Property Taxes
8%
$487
Home Insurance
4%
$209
HOA
5%
$273
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644