Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $156k initial cash invested.
0.45%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$6,618
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,618 income − $6,560 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,582
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,618
Total Expenses
$6,560
Mortgage P&I
50%
$3,314
Property Taxes
12%
$767
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728