Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.23% first-year return on $81,018 initial cash invested.
5.23%
Cash On Cash
8.08%
Cap Rate
1.26
DSCR
$3,636
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,283 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,636
Total Expenses
$3,283
Mortgage P&I
57%
$2,064
Property Taxes
4%
$133
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0