Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.54% first-year return on $107k initial cash invested.
4.54%
Cash On Cash
7.47%
Cap Rate
1.25
DSCR
$4,553
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,553
Total Expenses
$4,147
Mortgage P&I
56%
$2,545
Property Taxes
4%
$196
Home Insurance
4%
$175
HOA
1%
$47
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0