Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.62% first-year return on $125k initial cash invested.
3.62%
Cash On Cash
7.31%
Cap Rate
1.22
DSCR
$5,644
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $5,266 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,644
Total Expenses
$5,266
Mortgage P&I
53%
$2,974
Property Taxes
11%
$615
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0