Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.95% first-year return on $126k initial cash invested.
2.95%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$5,235
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $4,926 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,235
Total Expenses
$4,926
Mortgage P&I
57%
$2,996
Property Taxes
7%
$358
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0