Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.01% first-year return on $116k initial cash invested.
1.01%
Cash On Cash
7.45%
Cap Rate
1.13
DSCR
$5,737
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,737 income − $5,640 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,737
Total Expenses
$5,640
Mortgage P&I
53%
$3,029
Property Taxes
6%
$361
Home Insurance
3%
$192
HOA
10%
$566
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0