Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.83% first-year return on $83,034 initial cash invested.
4.83%
Cash On Cash
7.44%
Cap Rate
1.26
DSCR
$3,428
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,034
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$3,094
Mortgage P&I
57%
$1,948
Property Taxes
3%
$115
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0