Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.92% first-year return on $107k initial cash invested.
5.92%
Cash On Cash
8.46%
Cap Rate
1.28
DSCR
$4,982
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $4,455 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,982
Total Expenses
$4,455
Mortgage P&I
56%
$2,809
Property Taxes
3%
$164
Home Insurance
4%
$178
HOA
0%
$9
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0