Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.05% first-year return on $161k initial cash invested.
2.05%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$6,714
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,714 income − $6,440 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,714
Total Expenses
$6,440
Mortgage P&I
51%
$3,422
Property Taxes
7%
$498
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$201
Maintenance
4%
$269
Other
11%
$739