Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.13% first-year return on $115k initial cash invested.
6.13%
Cash On Cash
8.01%
Cap Rate
1.29
DSCR
$4,896
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $4,307 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,896
Total Expenses
$4,307
Mortgage P&I
58%
$2,829
Property Taxes
0%
$12
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0