Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.05% first-year return on $119k initial cash invested.
9.05%
Cash On Cash
9.13%
Cap Rate
1.4
DSCR
$6,657
Rent
$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,657 income − $5,761 expenses = $896 cash flow
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,657
Total Expenses
$5,761
Mortgage P&I
46%
$3,078
Property Taxes
8%
$561
Home Insurance
3%
$201
HOA
3%
$190
Property Management
10%
$666
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0