Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.75% first-year return on $163k initial cash invested.
1.75%
Cash On Cash
6.59%
Cap Rate
1.16
DSCR
$7,006
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,006
Total Expenses
$6,768
Mortgage P&I
47%
$3,274
Property Taxes
10%
$712
Home Insurance
4%
$250
HOA
2%
$150
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771