Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.35% first-year return on $137k initial cash invested.
0.35%
Cash On Cash
7.27%
Cap Rate
1.11
DSCR
$7,182
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,182 income − $7,142 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,182
Total Expenses
$7,142
Mortgage P&I
49%
$3,541
Property Taxes
21%
$1,506
Home Insurance
3%
$228
HOA
0%
$0
Property Management
10%
$718
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0