Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.19% first-year return on $158k initial cash invested.
3.19%
Cash On Cash
7.41%
Cap Rate
1.2
DSCR
$6,843
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,843 income − $6,423 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,843
Total Expenses
$6,423
Mortgage P&I
57%
$3,884
Property Taxes
9%
$620
Home Insurance
2%
$140
HOA
0%
$0
Property Management
10%
$684
CapEx
5%
$342
Vacancy
6%
$411
Maintenance
5%
$342
Other
0%
$0