Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.63% first-year return on $161k initial cash invested.
1.63%
Cash On Cash
6.79%
Cap Rate
1.14
DSCR
$6,525
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,525 income − $6,306 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,525
Total Expenses
$6,306
Mortgage P&I
52%
$3,368
Property Taxes
7%
$474
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718