Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.72% first-year return on $87,402 initial cash invested.
3.72%
Cash On Cash
7.51%
Cap Rate
1.21
DSCR
$3,784
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $3,513 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,402
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,784
Total Expenses
$3,513
Mortgage P&I
57%
$2,145
Property Taxes
6%
$233
Home Insurance
4%
$152
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0