Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $165k initial cash invested.
2.95%
Cash On Cash
7.06%
Cap Rate
1.2
DSCR
$7,126
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,977
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,126
Total Expenses
$6,722
Mortgage P&I
48%
$3,415
Property Taxes
9%
$640
Home Insurance
3%
$244
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784