Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $143k initial cash invested.
3.3%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$6,214
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,214
Total Expenses
$5,820
Mortgage P&I
46%
$2,884
Property Taxes
10%
$602
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$684