Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.11% first-year return on $144k initial cash invested.
8.11%
Cash On Cash
8.35%
Cap Rate
1.38
DSCR
$6,640
Rent
$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,640 income − $5,666 expenses = $974 cash flow
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,640
Total Expenses
$5,666
Mortgage P&I
52%
$3,472
Property Taxes
3%
$172
Home Insurance
4%
$254
HOA
1%
$42
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$398
Maintenance
5%
$332
Other
0%
$0