Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.65% first-year return on $117k initial cash invested.
2.65%
Cash On Cash
7.22%
Cap Rate
1.18
DSCR
$4,855
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,855 income − $4,597 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,855
Total Expenses
$4,597
Mortgage P&I
59%
$2,852
Property Taxes
6%
$281
Home Insurance
4%
$201
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0