Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $170k initial cash invested.
0.21%
Cash On Cash
7.09%
Cap Rate
1.08
DSCR
$7,456
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,456 income − $7,426 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,456
Total Expenses
$7,426
Mortgage P&I
53%
$3,936
Property Taxes
9%
$696
Home Insurance
3%
$259
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820