Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.75% first-year return on $117k initial cash invested.
4.75%
Cash On Cash
7.57%
Cap Rate
1.27
DSCR
$5,741
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,741 income − $5,280 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,741
Total Expenses
$5,280
Mortgage P&I
48%
$2,754
Property Taxes
10%
$580
Home Insurance
3%
$200
HOA
4%
$254
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0