Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.03% first-year return on $81,900 initial cash invested.
4.03%
Cash On Cash
7.55%
Cap Rate
1.22
DSCR
$3,332
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,057 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,332
Total Expenses
$3,057
Mortgage P&I
60%
$2,013
Property Taxes
1%
$41
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0