Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.43% first-year return on $96,768 initial cash invested.
2.43%
Cash On Cash
6.99%
Cap Rate
1.17
DSCR
$3,858
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $3,662 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,768
Downpayment
20%
$92,160
Closing costs
1%
$4,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,858
Total Expenses
$3,662
Mortgage P&I
59%
$2,294
Property Taxes
6%
$216
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0