Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.19% first-year return on $116k initial cash invested.
2.19%
Cash On Cash
7.03%
Cap Rate
1.16
DSCR
$4,503
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $4,292 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,503
Total Expenses
$4,292
Mortgage P&I
62%
$2,786
Property Taxes
3%
$144
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0