Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.29% first-year return on $91,224 initial cash invested.
6.29%
Cash On Cash
7.92%
Cap Rate
1.31
DSCR
$4,188
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $3,710 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,224
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,188
Total Expenses
$3,710
Mortgage P&I
52%
$2,181
Property Taxes
6%
$271
Home Insurance
4%
$157
HOA
0%
$13
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0