Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.51% first-year return on $101k initial cash invested.
1.51%
Cash On Cash
6.97%
Cap Rate
1.15
DSCR
$4,814
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $4,687 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,814
Total Expenses
$4,687
Mortgage P&I
50%
$2,430
Property Taxes
15%
$727
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0