Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $160k initial cash invested.
0.4%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$6,598
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,598 income − $6,545 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,598
Total Expenses
$6,545
Mortgage P&I
51%
$3,383
Property Taxes
9%
$623
Home Insurance
4%
$245
HOA
1%
$50
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726