Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.54% first-year return on $132k initial cash invested.
0.54%
Cash On Cash
6.41%
Cap Rate
1.11
DSCR
$5,404
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,404
Total Expenses
$5,345
Mortgage P&I
56%
$3,034
Property Taxes
8%
$421
Home Insurance
4%
$236
HOA
5%
$250
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0