Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $160k initial cash invested.
0.02%
Cash On Cash
6.97%
Cap Rate
1.07
DSCR
$6,290
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,290 income − $6,287 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,746
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,290
Total Expenses
$6,287
Mortgage P&I
58%
$3,665
Property Taxes
4%
$237
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692