Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $181k initial cash invested.
0.05%
Cash On Cash
6.63%
Cap Rate
1.07
DSCR
$6,663
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,663 income − $6,656 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,663
Total Expenses
$6,656
Mortgage P&I
60%
$4,012
Property Taxes
3%
$197
Home Insurance
3%
$180
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733