Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $147k initial cash invested.
0.1%
Cash On Cash
6.33%
Cap Rate
1.1
DSCR
$6,774
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,140
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,774
Total Expenses
$6,762
Mortgage P&I
44%
$2,957
Property Taxes
19%
$1,292
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745