Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.64% first-year return on $125k initial cash invested.
1.64%
Cash On Cash
7.18%
Cap Rate
1.14
DSCR
$5,100
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $4,929 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,100
Total Expenses
$4,929
Mortgage P&I
61%
$3,134
Property Taxes
5%
$261
Home Insurance
4%
$208
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0