Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.19% first-year return on $133k initial cash invested.
0.19%
Cash On Cash
6.39%
Cap Rate
1.1
DSCR
$5,581
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,581
Total Expenses
$5,560
Mortgage P&I
55%
$3,066
Property Taxes
15%
$816
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0