Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.41% first-year return on $169k initial cash invested.
3.41%
Cash On Cash
7.28%
Cap Rate
1.23
DSCR
$8,400
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,400
Total Expenses
$7,920
Mortgage P&I
47%
$3,985
Property Taxes
5%
$420
Home Insurance
4%
$297
HOA
12%
$1,034
Property Management
10%
$840
CapEx
5%
$420
Vacancy
6%
$504
Maintenance
5%
$420
Other
0%
$0