Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.55% first-year return on $149k initial cash invested.
5.55%
Cash On Cash
7.74%
Cap Rate
1.29
DSCR
$6,968
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,968
Total Expenses
$6,277
Mortgage P&I
51%
$3,546
Property Taxes
9%
$626
Home Insurance
4%
$294
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$348
Vacancy
6%
$418
Maintenance
5%
$348
Other
0%
$0