Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.13% first-year return on $145k initial cash invested.
2.13%
Cash On Cash
6.81%
Cap Rate
1.16
DSCR
$5,646
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,646
Total Expenses
$5,388
Mortgage P&I
60%
$3,385
Property Taxes
5%
$299
Home Insurance
4%
$236
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0