Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $151k initial cash invested.
0.14%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$5,890
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,890 income − $5,872 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,890
Total Expenses
$5,872
Mortgage P&I
54%
$3,156
Property Taxes
8%
$492
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648