Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $160k initial cash invested.
1.65%
Cash On Cash
6.83%
Cap Rate
1.15
DSCR
$6,772
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,772 income − $6,552 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,772
Total Expenses
$6,552
Mortgage P&I
49%
$3,349
Property Taxes
10%
$648
Home Insurance
4%
$248
HOA
0%
$4
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745