Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $160k initial cash invested.
1.42%
Cash On Cash
6.63%
Cap Rate
1.15
DSCR
$7,089
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,089 income − $6,900 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,089
Total Expenses
$6,900
Mortgage P&I
46%
$3,261
Property Taxes
13%
$907
Home Insurance
5%
$320
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780