Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.02% first-year return on $115k initial cash invested.
3.02%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$5,423
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,423 income − $5,133 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,423
Total Expenses
$5,133
Mortgage P&I
51%
$2,770
Property Taxes
14%
$762
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0