Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.16% first-year return on $81,879 initial cash invested.
6.16%
Cash On Cash
7.85%
Cap Rate
1.31
DSCR
$3,680
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,680
Total Expenses
$3,260
Mortgage P&I
53%
$1,946
Property Taxes
6%
$221
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0