Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.74% first-year return on $111k initial cash invested.
3.74%
Cash On Cash
7.25%
Cap Rate
1.22
DSCR
$4,681
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,681 income − $4,336 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,681
Total Expenses
$4,336
Mortgage P&I
56%
$2,605
Property Taxes
7%
$322
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0