Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $167k initial cash invested.
0.48%
Cash On Cash
6.36%
Cap Rate
1.09
DSCR
$5,960
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,960 income − $5,893 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$5,893
Mortgage P&I
58%
$3,451
Property Taxes
2%
$136
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656