Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.3% first-year return on $97,566 initial cash invested.
5.3%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$4,435
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,566
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,435
Total Expenses
$4,004
Mortgage P&I
52%
$2,316
Property Taxes
8%
$368
Home Insurance
4%
$166
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0