Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.97% first-year return on $83,999 initial cash invested.
3.97%
Cash On Cash
7.46%
Cap Rate
1.25
DSCR
$4,249
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,249 income − $3,971 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,999
Downpayment
20%
$79,999
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,249
Total Expenses
$3,971
Mortgage P&I
47%
$1,996
Property Taxes
17%
$731
Home Insurance
3%
$140
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0