Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $166k initial cash invested.
0.86%
Cash On Cash
6.6%
Cap Rate
1.11
DSCR
$6,392
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,392 income − $6,273 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,061
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,392
Total Expenses
$6,273
Mortgage P&I
55%
$3,510
Property Taxes
5%
$344
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703