Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.63% first-year return on $118k initial cash invested.
0.63%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,244
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $4,182 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,244
Total Expenses
$4,182
Mortgage P&I
66%
$2,807
Property Taxes
2%
$71
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0