Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.45% first-year return on $126k initial cash invested.
7.45%
Cash On Cash
8.09%
Cap Rate
1.35
DSCR
$5,507
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,507 income − $4,727 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,507
Total Expenses
$4,727
Mortgage P&I
54%
$2,977
Property Taxes
2%
$109
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0