Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.62% first-year return on $165k initial cash invested.
1.62%
Cash On Cash
6.95%
Cap Rate
1.14
DSCR
$7,018
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,018 income − $6,796 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,018
Total Expenses
$6,796
Mortgage P&I
50%
$3,538
Property Taxes
9%
$628
Home Insurance
3%
$243
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772