Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.56% first-year return on $137k initial cash invested.
1.56%
Cash On Cash
7.44%
Cap Rate
1.13
DSCR
$5,650
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $5,473 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,650
Total Expenses
$5,473
Mortgage P&I
63%
$3,569
Property Taxes
4%
$208
Home Insurance
4%
$228
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0