Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.5% first-year return on $116k initial cash invested.
3.5%
Cash On Cash
7.15%
Cap Rate
1.22
DSCR
$4,957
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,957 income − $4,620 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,957
Total Expenses
$4,620
Mortgage P&I
54%
$2,690
Property Taxes
9%
$449
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0