Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $154k initial cash invested.
0.51%
Cash On Cash
6.29%
Cap Rate
1.09
DSCR
$5,588
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,481
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,588
Total Expenses
$5,522
Mortgage P&I
56%
$3,108
Property Taxes
5%
$277
Home Insurance
4%
$231
HOA
0%
$4
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615