Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.54% first-year return on $136k initial cash invested.
6.54%
Cash On Cash
7.9%
Cap Rate
1.33
DSCR
$6,100
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,100 income − $5,359 expenses = $741 cash flow
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,100
Total Expenses
$5,359
Mortgage P&I
53%
$3,217
Property Taxes
5%
$320
Home Insurance
4%
$236
HOA
0%
$0
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0