Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $159k initial cash invested.
0.71%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$5,852
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,852 income − $5,758 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$5,758
Mortgage P&I
58%
$3,392
Property Taxes
2%
$114
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644