Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $161k initial cash invested.
0.77%
Cash On Cash
6.6%
Cap Rate
1.11
DSCR
$6,436
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,436 income − $6,332 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,814
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,436
Total Expenses
$6,332
Mortgage P&I
53%
$3,384
Property Taxes
8%
$516
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708