Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $170k initial cash invested.
0.23%
Cash On Cash
6.47%
Cap Rate
1.09
DSCR
$6,921
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,921 income − $6,889 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,921
Total Expenses
$6,889
Mortgage P&I
52%
$3,592
Property Taxes
10%
$681
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761