Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.92% first-year return on $105k initial cash invested.
3.92%
Cash On Cash
7.27%
Cap Rate
1.22
DSCR
$4,215
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,215
Total Expenses
$3,872
Mortgage P&I
59%
$2,477
Property Taxes
3%
$123
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0