Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.98% first-year return on $100k initial cash invested.
2.98%
Cash On Cash
7%
Cap Rate
1.2
DSCR
$4,442
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,580
Closing costs
1%
$4,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,442
Total Expenses
$4,193
Mortgage P&I
52%
$2,318
Property Taxes
12%
$537
Home Insurance
4%
$173
HOA
0%
$10
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0