Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.76% first-year return on $102k initial cash invested.
4.76%
Cash On Cash
7.5%
Cap Rate
1.25
DSCR
$4,208
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $3,804 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,960
Closing costs
1%
$4,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,208
Total Expenses
$3,804
Mortgage P&I
57%
$2,417
Property Taxes
3%
$119
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0