Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.18% first-year return on $155k initial cash invested.
5.18%
Cash On Cash
7.57%
Cap Rate
1.31
DSCR
$7,886
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,518
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,886
Total Expenses
$7,217
Mortgage P&I
40%
$3,126
Property Taxes
7%
$591
Home Insurance
3%
$254
HOA
7%
$566
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$237
Maintenance
4%
$315
Other
11%
$867