Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $161k initial cash invested.
0.26%
Cash On Cash
6.45%
Cap Rate
1.09
DSCR
$7,016
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,823
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,016
Total Expenses
$6,981
Mortgage P&I
48%
$3,351
Property Taxes
14%
$999
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772