Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $158k initial cash invested.
0.79%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$6,424
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,424 income − $6,320 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$6,320
Mortgage P&I
52%
$3,366
Property Taxes
8%
$533
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707