Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.39% first-year return on $144k initial cash invested.
1.39%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$6,134
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,134
Total Expenses
$5,967
Mortgage P&I
56%
$3,415
Property Taxes
11%
$705
Home Insurance
4%
$252
HOA
0%
$0
Property Management
10%
$613
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0