Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $156k initial cash invested.
0.41%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$6,446
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,446 income − $6,392 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,583
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,446
Total Expenses
$6,392
Mortgage P&I
53%
$3,422
Property Taxes
7%
$468
Home Insurance
5%
$310
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709