Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.68% first-year return on $96,684 initial cash invested.
2.68%
Cash On Cash
6.97%
Cap Rate
1.19
DSCR
$4,269
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,684
Downpayment
20%
$92,080
Closing costs
1%
$4,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,269
Total Expenses
$4,053
Mortgage P&I
53%
$2,245
Property Taxes
9%
$375
Home Insurance
4%
$168
HOA
4%
$156
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0