Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.52% first-year return on $130k initial cash invested.
3.52%
Cash On Cash
7.04%
Cap Rate
1.23
DSCR
$5,773
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,773
Total Expenses
$5,391
Mortgage P&I
52%
$2,973
Property Taxes
12%
$689
Home Insurance
4%
$228
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$289
Vacancy
6%
$346
Maintenance
5%
$289
Other
0%
$0