Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $179k initial cash invested.
0.38%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$6,540
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,540 income − $6,483 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,540
Total Expenses
$6,483
Mortgage P&I
58%
$3,808
Property Taxes
3%
$171
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$719