Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $154k initial cash invested.
4.47%
Cash On Cash
7.53%
Cap Rate
1.29
DSCR
$8,802
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,802
Total Expenses
$8,227
Mortgage P&I
36%
$3,148
Property Taxes
21%
$1,860
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$1,056
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$968