Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.94% first-year return on $127k initial cash invested.
7.94%
Cash On Cash
8.28%
Cap Rate
1.38
DSCR
$6,251
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,251
Total Expenses
$5,410
Mortgage P&I
48%
$3,025
Property Taxes
9%
$549
Home Insurance
3%
$210
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0