Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.57% first-year return on $101k initial cash invested.
0.57%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$3,543
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,543
Total Expenses
$3,495
Mortgage P&I
67%
$2,371
Property Taxes
2%
$61
Home Insurance
4%
$142
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0