Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.55% first-year return on $80,514 initial cash invested.
2.55%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$3,953
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,953 income − $3,782 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,953
Total Expenses
$3,782
Mortgage P&I
49%
$1,936
Property Taxes
17%
$684
Home Insurance
3%
$134
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0