Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.12% first-year return on $92,925 initial cash invested.
4.12%
Cash On Cash
7.84%
Cap Rate
1.23
DSCR
$4,451
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,451 income − $4,132 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,925
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,451
Total Expenses
$4,132
Mortgage P&I
53%
$2,350
Property Taxes
11%
$469
Home Insurance
3%
$155
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0