Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.51% first-year return on $102k initial cash invested.
1.51%
Cash On Cash
6.98%
Cap Rate
1.13
DSCR
$3,944
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $3,816 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,944
Total Expenses
$3,816
Mortgage P&I
63%
$2,497
Property Taxes
3%
$124
Home Insurance
4%
$170
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0