Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $157k initial cash invested.
0.64%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$6,084
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,084 income − $6,000 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,628
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,084
Total Expenses
$6,000
Mortgage P&I
54%
$3,256
Property Taxes
7%
$438
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$669