Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.14% first-year return on $109k initial cash invested.
2.14%
Cash On Cash
7.02%
Cap Rate
1.15
DSCR
$4,108
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $3,913 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,108
Total Expenses
$3,913
Mortgage P&I
64%
$2,638
Property Taxes
5%
$206
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0