Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.71% first-year return on $125k initial cash invested.
7.71%
Cash On Cash
8.18%
Cap Rate
1.38
DSCR
$6,105
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,105 income − $5,299 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$120k
Closing costs
1%
$5,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,105
Total Expenses
$5,299
Mortgage P&I
49%
$2,962
Property Taxes
9%
$536
Home Insurance
4%
$215
HOA
0%
$0
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0