Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.85% first-year return on $105k initial cash invested.
7.85%
Cash On Cash
8.35%
Cap Rate
1.36
DSCR
$4,740
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $4,053 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,740
Total Expenses
$4,053
Mortgage P&I
54%
$2,553
Property Taxes
2%
$93
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0