Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.61% first-year return on $88,053 initial cash invested.
3.61%
Cash On Cash
7.31%
Cap Rate
1.23
DSCR
$4,098
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $3,833 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,053
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,098
Total Expenses
$3,833
Mortgage P&I
51%
$2,085
Property Taxes
13%
$530
Home Insurance
4%
$152
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0