Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.53% first-year return on $85,890 initial cash invested.
2.53%
Cash On Cash
7.15%
Cap Rate
1.18
DSCR
$3,900
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $3,719 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,900
Total Expenses
$3,719
Mortgage P&I
53%
$2,061
Property Taxes
13%
$497
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0