Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $154k initial cash invested.
3.02%
Cash On Cash
7.06%
Cap Rate
1.2
DSCR
$6,441
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$6,053
Mortgage P&I
49%
$3,168
Property Taxes
7%
$445
Home Insurance
4%
$236
HOA
0%
$13
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709