Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.66% first-year return on $172k initial cash invested.
3.66%
Cash On Cash
7.39%
Cap Rate
1.21
DSCR
$7,277
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,277 income − $6,752 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,277
Total Expenses
$6,752
Mortgage P&I
57%
$4,162
Property Taxes
4%
$279
Home Insurance
5%
$376
HOA
1%
$42
Property Management
10%
$728
CapEx
5%
$364
Vacancy
6%
$437
Maintenance
5%
$364
Other
0%
$0