Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.22% first-year return on $106k initial cash invested.
4.22%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$4,585
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $4,211 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,585
Total Expenses
$4,211
Mortgage P&I
57%
$2,591
Property Taxes
5%
$242
Home Insurance
4%
$187
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0