Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.77% first-year return on $108k initial cash invested.
0.77%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$4,226
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,226
Total Expenses
$4,157
Mortgage P&I
61%
$2,567
Property Taxes
7%
$303
Home Insurance
4%
$180
HOA
0%
$8
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0