Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.64% first-year return on $112k initial cash invested.
0.64%
Cash On Cash
6.47%
Cap Rate
1.1
DSCR
$4,025
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,025
Total Expenses
$3,965
Mortgage P&I
65%
$2,628
Property Taxes
2%
$99
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0