Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.2% first-year return on $90,972 initial cash invested.
1.2%
Cash On Cash
6.6%
Cap Rate
1.13
DSCR
$3,479
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,972
Downpayment
20%
$86,640
Closing costs
1%
$4,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,479
Total Expenses
$3,388
Mortgage P&I
61%
$2,118
Property Taxes
6%
$215
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0