Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $128k initial cash invested.
0.74%
Cash On Cash
6.61%
Cap Rate
1.1
DSCR
$4,691
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,691 income − $4,612 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,691
Total Expenses
$4,612
Mortgage P&I
65%
$3,037
Property Taxes
3%
$142
Home Insurance
5%
$213
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$281
Maintenance
5%
$235
Other
0%
$0