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 $141k initial cash invested.
0.03%
Cash On Cash
6.39%
Cap Rate
1.09
DSCR
$6,524
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,854
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,524
Total Expenses
$6,521
Mortgage P&I
44%
$2,854
Property Taxes
10%
$621
Home Insurance
3%
$205
HOA
10%
$622
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718