Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $161k initial cash invested.
1.01%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$5,892
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $5,756 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,832
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$5,756
Mortgage P&I
58%
$3,405
Property Taxes
2%
$102
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648