Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.09% first-year return on $86,520 initial cash invested.
2.09%
Cash On Cash
6.83%
Cap Rate
1.16
DSCR
$3,305
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,305 income − $3,154 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,520
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,305
Total Expenses
$3,154
Mortgage P&I
61%
$2,028
Property Taxes
4%
$118
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0