Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.78% first-year return on $125k initial cash invested.
1.78%
Cash On Cash
6.7%
Cap Rate
1.15
DSCR
$5,027
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,027
Total Expenses
$4,842
Mortgage P&I
57%
$2,884
Property Taxes
9%
$437
Home Insurance
4%
$214
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0