Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.68% first-year return on $101k initial cash invested.
3.68%
Cash On Cash
7.21%
Cap Rate
1.24
DSCR
$5,012
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $4,703 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,012
Total Expenses
$4,703
Mortgage P&I
46%
$2,322
Property Taxes
18%
$909
Home Insurance
3%
$168
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0