Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $164k initial cash invested.
0.34%
Cash On Cash
6.65%
Cap Rate
1.09
DSCR
$6,676
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,676 income − $6,630 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,676
Total Expenses
$6,630
Mortgage P&I
53%
$3,538
Property Taxes
9%
$579
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734