Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $161k initial cash invested.
1.59%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$6,784
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,784 income − $6,571 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,784
Total Expenses
$6,571
Mortgage P&I
50%
$3,417
Property Taxes
6%
$383
Home Insurance
4%
$245
HOA
3%
$220
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$204
Maintenance
4%
$271
Other
11%
$746