Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.2% first-year return on $112k initial cash invested.
6.2%
Cash On Cash
7.73%
Cap Rate
1.31
DSCR
$4,866
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,866
Total Expenses
$4,286
Mortgage P&I
54%
$2,624
Property Taxes
4%
$210
Home Insurance
4%
$187
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0