Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.91% first-year return on $105k initial cash invested.
3.91%
Cash On Cash
7.73%
Cap Rate
1.21
DSCR
$4,415
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $4,073 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,415
Total Expenses
$4,073
Mortgage P&I
60%
$2,657
Property Taxes
2%
$92
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0