Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $170k initial cash invested.
0.05%
Cash On Cash
6.56%
Cap Rate
1.08
DSCR
$6,934
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,934 income − $6,927 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,934
Total Expenses
$6,927
Mortgage P&I
53%
$3,682
Property Taxes
9%
$634
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763