Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.46% first-year return on $110k initial cash invested.
0.46%
Cash On Cash
6.74%
Cap Rate
1.11
DSCR
$4,841
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,841 income − $4,799 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,841
Total Expenses
$4,799
Mortgage P&I
55%
$2,663
Property Taxes
13%
$631
Home Insurance
4%
$184
HOA
1%
$63
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0