Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.3% first-year return on $111k initial cash invested.
6.3%
Cash On Cash
7.93%
Cap Rate
1.31
DSCR
$4,932
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $4,348 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,932
Total Expenses
$4,348
Mortgage P&I
54%
$2,670
Property Taxes
4%
$210
Home Insurance
4%
$185
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0