Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $165k initial cash invested.
0.67%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$6,380
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,380 income − $6,288 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,380
Total Expenses
$6,288
Mortgage P&I
55%
$3,517
Property Taxes
5%
$336
Home Insurance
4%
$266
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702