Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.67% first-year return on $135k initial cash invested.
8.67%
Cash On Cash
8.22%
Cap Rate
1.43
DSCR
$6,785
Rent
$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,785
Total Expenses
$5,812
Mortgage P&I
45%
$3,079
Property Taxes
11%
$760
Home Insurance
3%
$210
HOA
0%
$0
Property Management
10%
$678
CapEx
5%
$339
Vacancy
6%
$407
Maintenance
5%
$339
Other
0%
$0