Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $173k initial cash invested.
0.77%
Cash On Cash
6.58%
Cap Rate
1.11
DSCR
$6,267
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,267 income − $6,156 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$6,267
Total Expenses
$6,156
Mortgage P&I
54%
$3,385
Property Taxes
6%
$388
Home Insurance
4%
$239
HOA
0%
$13
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689