Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $160k initial cash invested.
0.56%
Cash On Cash
6.69%
Cap Rate
1.1
DSCR
$6,603
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,603 income − $6,528 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,603
Total Expenses
$6,528
Mortgage P&I
52%
$3,431
Property Taxes
5%
$309
Home Insurance
4%
$238
HOA
5%
$306
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726