Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.22% first-year return on $79,800 initial cash invested.
7.22%
Cash On Cash
8.27%
Cap Rate
1.37
DSCR
$4,491
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $4,011 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,491
Total Expenses
$4,011
Mortgage P&I
43%
$1,914
Property Taxes
18%
$796
Home Insurance
3%
$133
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$269
Maintenance
5%
$225
Other
0%
$0