Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.34% first-year return on $166k initial cash invested.
2.34%
Cash On Cash
6.95%
Cap Rate
1.17
DSCR
$6,625
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,625 income − $6,302 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,625
Total Expenses
$6,302
Mortgage P&I
59%
$3,909
Property Taxes
7%
$435
Home Insurance
4%
$236
HOA
0%
$0
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$398
Maintenance
5%
$331
Other
0%
$0