Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $159k initial cash invested.
1.35%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$6,756
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $6,577 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,756
Total Expenses
$6,577
Mortgage P&I
49%
$3,333
Property Taxes
10%
$704
Home Insurance
4%
$243
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743