Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.89% first-year return on $118k initial cash invested.
1.89%
Cash On Cash
6.81%
Cap Rate
1.15
DSCR
$4,733
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,733 income − $4,547 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,733
Total Expenses
$4,547
Mortgage P&I
59%
$2,775
Property Taxes
7%
$331
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0