Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.25% first-year return on $115k initial cash invested.
0.25%
Cash On Cash
6.95%
Cap Rate
1.09
DSCR
$4,768
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $4,744 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,768
Total Expenses
$4,744
Mortgage P&I
61%
$2,917
Property Taxes
8%
$396
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0