Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $171k initial cash invested.
1%
Cash On Cash
6.56%
Cap Rate
1.12
DSCR
$6,747
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,747
Total Expenses
$6,604
Mortgage P&I
53%
$3,563
Property Taxes
7%
$485
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742