Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.88% first-year return on $98,364 initial cash invested.
1.88%
Cash On Cash
6.89%
Cap Rate
1.14
DSCR
$3,667
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,667 income − $3,513 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,364
Downpayment
20%
$93,680
Closing costs
1%
$4,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,667
Total Expenses
$3,513
Mortgage P&I
64%
$2,354
Property Taxes
0%
$4
Home Insurance
4%
$164
HOA
1%
$38
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0