Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $172k initial cash invested.
0.43%
Cash On Cash
6.73%
Cap Rate
1.09
DSCR
$6,542
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $6,480 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,542
Total Expenses
$6,480
Mortgage P&I
58%
$3,779
Property Taxes
3%
$208
Home Insurance
4%
$262
HOA
0%
$6
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720