Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $161k initial cash invested.
1.49%
Cash On Cash
6.93%
Cap Rate
1.13
DSCR
$6,646
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,646 income − $6,446 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,646
Total Expenses
$6,446
Mortgage P&I
52%
$3,462
Property Taxes
7%
$486
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731