Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.43% first-year return on $84,735 initial cash invested.
9.43%
Cash On Cash
9.14%
Cap Rate
1.4
DSCR
$4,123
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,123 income − $3,457 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,735
Downpayment
20%
$80,700
Closing costs
1%
$4,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,123
Total Expenses
$3,457
Mortgage P&I
53%
$2,202
Property Taxes
3%
$105
Home Insurance
2%
$79
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0