Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.18% first-year return on $87,360 initial cash invested.
0.18%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$3,569
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $3,556 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,360
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,569
Total Expenses
$3,556
Mortgage P&I
60%
$2,131
Property Taxes
10%
$353
Home Insurance
4%
$145
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0