Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $169k initial cash invested.
0.17%
Cash On Cash
6.68%
Cap Rate
1.08
DSCR
$7,144
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,144 income − $7,120 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,191
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,144
Total Expenses
$7,120
Mortgage P&I
52%
$3,692
Property Taxes
10%
$740
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786