Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.4% first-year return on $122k initial cash invested.
5.4%
Cash On Cash
7.88%
Cap Rate
1.26
DSCR
$4,854
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,854 income − $4,303 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$117k
Closing costs
1%
$5,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,854
Total Expenses
$4,303
Mortgage P&I
62%
$3,033
Property Taxes
0%
$6
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0