Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.4% first-year return on $154k initial cash invested.
0.4%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$5,779
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,779 income − $5,728 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,779
Total Expenses
$5,728
Mortgage P&I
63%
$3,664
Property Taxes
5%
$290
Home Insurance
5%
$271
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0