Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.63% first-year return on $89,250 initial cash invested.
3.63%
Cash On Cash
7.21%
Cap Rate
1.22
DSCR
$3,646
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $3,376 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,646
Total Expenses
$3,376
Mortgage P&I
58%
$2,101
Property Taxes
5%
$178
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0