Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $150k initial cash invested.
2.18%
Cash On Cash
6.86%
Cap Rate
1.18
DSCR
$6,994
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,285
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,994
Total Expenses
$6,721
Mortgage P&I
43%
$3,042
Property Taxes
13%
$921
Home Insurance
3%
$220
HOA
2%
$160
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769