Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.07% first-year return on $118k initial cash invested.
3.07%
Cash On Cash
7.47%
Cap Rate
1.19
DSCR
$5,198
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,198 income − $4,896 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,198
Total Expenses
$4,896
Mortgage P&I
57%
$2,940
Property Taxes
4%
$214
Home Insurance
4%
$210
HOA
3%
$180
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0