Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $164k initial cash invested.
0.99%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$6,654
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,654 income − $6,518 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,654
Total Expenses
$6,518
Mortgage P&I
54%
$3,574
Property Taxes
7%
$438
Home Insurance
4%
$244
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732