Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.52% first-year return on $144k initial cash invested.
6.52%
Cash On Cash
8.34%
Cap Rate
1.32
DSCR
$7,185
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,185 income − $6,405 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,185
Total Expenses
$6,405
Mortgage P&I
50%
$3,611
Property Taxes
9%
$682
Home Insurance
3%
$245
HOA
0%
$0
Property Management
10%
$718
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0