Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.47% first-year return on $171k initial cash invested.
5.47%
Cash On Cash
7.61%
Cap Rate
1.29
DSCR
$7,859
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,859
Total Expenses
$7,079
Mortgage P&I
51%
$4,001
Property Taxes
0%
$37
Home Insurance
4%
$297
HOA
9%
$700
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0