Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $145k initial cash invested.
0.87%
Cash On Cash
6.36%
Cap Rate
1.12
DSCR
$5,978
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,039
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,978
Total Expenses
$5,873
Mortgage P&I
48%
$2,858
Property Taxes
11%
$673
Home Insurance
4%
$220
HOA
2%
$90
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658