Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $163k initial cash invested.
1.52%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$7,011
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,011 income − $6,805 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,011
Total Expenses
$6,805
Mortgage P&I
49%
$3,404
Property Taxes
11%
$778
Home Insurance
3%
$241
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771