Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.47% first-year return on $84,000 initial cash invested.
1.47%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$3,837
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $3,734 expenses = $103 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
$3,837
Total Expenses
$3,734
Mortgage P&I
52%
$1,996
Property Taxes
9%
$357
Home Insurance
4%
$140
HOA
6%
$243
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0