Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.77% first-year return on $127k initial cash invested.
1.77%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$6,107
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,107
Total Expenses
$5,920
Mortgage P&I
50%
$3,040
Property Taxes
18%
$1,074
Home Insurance
4%
$219
HOA
0%
$0
Property Management
10%
$611
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0