Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $153k initial cash invested.
0.34%
Cash On Cash
6.49%
Cap Rate
1.1
DSCR
$6,534
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,534 income − $6,491 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,534
Total Expenses
$6,491
Mortgage P&I
49%
$3,175
Property Taxes
13%
$870
Home Insurance
3%
$225
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719