Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $168k initial cash invested.
0.28%
Cash On Cash
6.61%
Cap Rate
1.1
DSCR
$7,636
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,636 income − $7,597 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,636
Total Expenses
$7,597
Mortgage P&I
47%
$3,594
Property Taxes
9%
$705
Home Insurance
3%
$261
HOA
6%
$442
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840