Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $153k initial cash invested.
0.42%
Cash On Cash
6.57%
Cap Rate
1.09
DSCR
$5,876
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $5,822 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,443
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,876
Total Expenses
$5,822
Mortgage P&I
55%
$3,238
Property Taxes
6%
$359
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646