Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.4% first-year return on $84,000 initial cash invested.
5.4%
Cash On Cash
7.69%
Cap Rate
1.28
DSCR
$3,507
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $3,129 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,507
Total Expenses
$3,129
Mortgage P&I
57%
$2,010
Property Taxes
2%
$68
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0