Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.59% first-year return on $145k initial cash invested.
6.59%
Cash On Cash
7.94%
Cap Rate
1.36
DSCR
$6,394
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,043
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,394
Total Expenses
$5,598
Mortgage P&I
46%
$2,947
Property Taxes
4%
$276
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703