Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $115k initial cash invested.
3.45%
Cash On Cash
7.07%
Cap Rate
1.21
DSCR
$4,744
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,744
Total Expenses
$4,413
Mortgage P&I
56%
$2,656
Property Taxes
7%
$332
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0