Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.41% first-year return on $97,196 initial cash invested.
1.41%
Cash On Cash
6.67%
Cap Rate
1.13
DSCR
$3,509
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,196
Downpayment
20%
$92,568
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,509
Total Expenses
$3,395
Mortgage P&I
65%
$2,282
Property Taxes
0%
$1
Home Insurance
5%
$162
HOA
1%
$38
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$211
Maintenance
5%
$175
Other
0%
$0