Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $168k initial cash invested.
0.95%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$6,730
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,730 income − $6,597 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,730
Total Expenses
$6,597
Mortgage P&I
54%
$3,609
Property Taxes
6%
$372
Home Insurance
4%
$250
HOA
1%
$78
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740