Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.47% first-year return on $147k initial cash invested.
1.47%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$6,215
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,215 income − $6,035 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,215
Total Expenses
$6,035
Mortgage P&I
55%
$3,445
Property Taxes
8%
$493
Home Insurance
4%
$245
HOA
4%
$235
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0