Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $166k initial cash invested.
0.74%
Cash On Cash
6.55%
Cap Rate
1.11
DSCR
$6,345
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,345
Total Expenses
$6,243
Mortgage P&I
62%
$3,904
Property Taxes
6%
$395
Home Insurance
5%
$295
HOA
0%
$0
Property Management
10%
$634
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0