Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $161k initial cash invested.
0.32%
Cash On Cash
6.77%
Cap Rate
1.09
DSCR
$6,666
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,666 income − $6,623 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,796
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,666
Total Expenses
$6,623
Mortgage P&I
53%
$3,526
Property Taxes
9%
$585
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733