Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.57% first-year return on $95,130 initial cash invested.
2.57%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$4,129
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,130
Downpayment
20%
$90,600
Closing costs
1%
$4,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,129
Total Expenses
$3,925
Mortgage P&I
54%
$2,237
Property Taxes
11%
$456
Home Insurance
4%
$159
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0