Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.33% first-year return on $113k initial cash invested.
7.33%
Cash On Cash
8.1%
Cap Rate
1.35
DSCR
$4,979
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,979 income − $4,289 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,979
Total Expenses
$4,289
Mortgage P&I
54%
$2,690
Property Taxes
2%
$102
Home Insurance
4%
$198
HOA
0%
$4
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0