Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $166k initial cash invested.
1.01%
Cash On Cash
6.72%
Cap Rate
1.13
DSCR
$7,648
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,648 income − $7,509 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,648
Total Expenses
$7,509
Mortgage P&I
46%
$3,494
Property Taxes
11%
$835
Home Insurance
3%
$254
HOA
4%
$326
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841