Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $153k initial cash invested.
0.76%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$5,746
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,746 income − $5,649 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,409
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,746
Total Expenses
$5,649
Mortgage P&I
56%
$3,194
Property Taxes
5%
$300
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632