Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.02% first-year return on $106k initial cash invested.
10.02%
Cash On Cash
8.72%
Cap Rate
1.46
DSCR
$5,382
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $4,496 expenses = $886 cash flow
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,382
Total Expenses
$4,496
Mortgage P&I
47%
$2,518
Property Taxes
8%
$421
Home Insurance
3%
$158
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0