Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.69% first-year return on $105k initial cash invested.
2.69%
Cash On Cash
7.58%
Cap Rate
1.17
DSCR
$4,565
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,565 income − $4,330 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,565
Total Expenses
$4,330
Mortgage P&I
59%
$2,689
Property Taxes
6%
$280
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0