Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $166k initial cash invested.
1.32%
Cash On Cash
6.88%
Cap Rate
1.13
DSCR
$7,154
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,154 income − $6,971 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,154
Total Expenses
$6,971
Mortgage P&I
50%
$3,571
Property Taxes
10%
$723
Home Insurance
3%
$245
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787