Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.21% first-year return on $102k initial cash invested.
0.21%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$3,925
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,925 income − $3,907 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,925
Total Expenses
$3,907
Mortgage P&I
64%
$2,499
Property Taxes
5%
$197
Home Insurance
5%
$178
HOA
0%
$13
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0