Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $155k initial cash invested.
0.65%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$6,220
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,220 income − $6,136 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,220
Total Expenses
$6,136
Mortgage P&I
52%
$3,257
Property Taxes
9%
$536
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684