Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $81,144 initial cash invested.
0.84%
Cash On Cash
6.41%
Cap Rate
1.11
DSCR
$2,860
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$2,803
Mortgage P&I
65%
$1,865
Property Taxes
2%
$54
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0