Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.15% first-year return on $126k initial cash invested.
8.15%
Cash On Cash
8.18%
Cap Rate
1.39
DSCR
$6,000
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,000
Total Expenses
$5,144
Mortgage P&I
49%
$2,934
Property Taxes
7%
$440
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0