Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $169k initial cash invested.
0.96%
Cash On Cash
6.45%
Cap Rate
1.12
DSCR
$7,200
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,200
Total Expenses
$7,064
Mortgage P&I
48%
$3,445
Property Taxes
12%
$886
Home Insurance
4%
$262
HOA
0%
$23
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792