Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.48% first-year return on $114k initial cash invested.
0.48%
Cash On Cash
7.37%
Cap Rate
1.11
DSCR
$5,777
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,777 income − $5,731 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,777
Total Expenses
$5,731
Mortgage P&I
52%
$3,010
Property Taxes
5%
$287
Home Insurance
3%
$198
HOA
13%
$733
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0