Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.2% first-year return on $153k initial cash invested.
0.2%
Cash On Cash
6.25%
Cap Rate
1.09
DSCR
$5,538
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,538 income − $5,513 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,538
Total Expenses
$5,513
Mortgage P&I
63%
$3,493
Property Taxes
6%
$325
Home Insurance
5%
$255
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0