Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.53% first-year return on $121k initial cash invested.
3.53%
Cash On Cash
7.46%
Cap Rate
1.2
DSCR
$4,846
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,846 income − $4,489 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,846
Total Expenses
$4,489
Mortgage P&I
62%
$2,997
Property Taxes
2%
$74
Home Insurance
3%
$158
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0