Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.37% first-year return on $163k initial cash invested.
2.37%
Cash On Cash
6.98%
Cap Rate
1.17
DSCR
$6,382
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,382 income − $6,061 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,885
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,382
Total Expenses
$6,061
Mortgage P&I
54%
$3,426
Property Taxes
3%
$218
Home Insurance
4%
$248
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702