Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.47% first-year return on $90,300 initial cash invested.
6.47%
Cash On Cash
7.89%
Cap Rate
1.32
DSCR
$4,081
Rent
$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,081 income − $3,594 expenses = $487 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,300
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,081
Total Expenses
$3,594
Mortgage P&I
52%
$2,136
Property Taxes
5%
$209
Home Insurance
4%
$150
HOA
1%
$38
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0