Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.39% first-year return on $118k initial cash invested.
1.39%
Cash On Cash
7.42%
Cap Rate
1.13
DSCR
$5,108
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $4,971 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,108
Total Expenses
$4,971
Mortgage P&I
61%
$3,092
Property Taxes
7%
$351
Home Insurance
4%
$201
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0