Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.67% first-year return on $116k initial cash invested.
5.67%
Cash On Cash
7.68%
Cap Rate
1.29
DSCR
$4,790
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $4,243 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,790
Total Expenses
$4,243
Mortgage P&I
57%
$2,738
Property Taxes
2%
$119
Home Insurance
3%
$140
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0