Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.24% first-year return on $153k initial cash invested.
0.24%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$5,463
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $5,433 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,463
Total Expenses
$5,433
Mortgage P&I
58%
$3,171
Property Taxes
3%
$167
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601