Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.65% first-year return on $131k initial cash invested.
5.65%
Cash On Cash
7.69%
Cap Rate
1.3
DSCR
$6,021
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,021
Total Expenses
$5,406
Mortgage P&I
51%
$3,065
Property Taxes
7%
$440
Home Insurance
4%
$227
HOA
2%
$109
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0