Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.36% first-year return on $96,180 initial cash invested.
5.36%
Cash On Cash
7.7%
Cap Rate
1.29
DSCR
$4,481
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,481 income − $4,051 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,180
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,481
Total Expenses
$4,051
Mortgage P&I
51%
$2,286
Property Taxes
10%
$434
Home Insurance
4%
$166
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0