Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.44% first-year return on $125k initial cash invested.
0.44%
Cash On Cash
6.67%
Cap Rate
1.1
DSCR
$4,947
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $4,901 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,947
Total Expenses
$4,901
Mortgage P&I
61%
$3,015
Property Taxes
6%
$293
Home Insurance
4%
$219
HOA
2%
$88
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0