Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.69% first-year return on $99,729 initial cash invested.
0.69%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$3,710
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $3,653 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,729
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$3,653
Mortgage P&I
64%
$2,381
Property Taxes
4%
$132
Home Insurance
4%
$166
HOA
0%
$8
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0