Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.76% first-year return on $104k initial cash invested.
9.76%
Cash On Cash
9.02%
Cap Rate
1.42
DSCR
$4,958
Rent
$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $4,114 expenses = $844 cash flow
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,958
Total Expenses
$4,114
Mortgage P&I
53%
$2,621
Property Taxes
1%
$71
Home Insurance
3%
$133
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0