Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.32% first-year return on $163k initial cash invested.
4.32%
Cash On Cash
7.21%
Cap Rate
1.25
DSCR
$7,114
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,114
Total Expenses
$6,526
Mortgage P&I
52%
$3,727
Property Taxes
7%
$470
Home Insurance
4%
$289
HOA
3%
$190
Property Management
10%
$711
CapEx
5%
$356
Vacancy
6%
$427
Maintenance
5%
$356
Other
0%
$0