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 $84,567 initial cash invested.
0.18%
Cash On Cash
6.74%
Cap Rate
1.09
DSCR
$3,382
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $3,369 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,567
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$3,369
Mortgage P&I
61%
$2,079
Property Taxes
8%
$262
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0