Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $140k initial cash invested.
1.18%
Cash On Cash
6.65%
Cap Rate
1.12
DSCR
$5,388
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $5,250 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,388
Total Expenses
$5,250
Mortgage P&I
61%
$3,283
Property Taxes
6%
$324
Home Insurance
5%
$243
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0