Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.98% first-year return on $80,058 initial cash invested.
5.98%
Cash On Cash
7.89%
Cap Rate
1.29
DSCR
$3,383
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,383 income − $2,984 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,058
Downpayment
20%
$76,246
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,383
Total Expenses
$2,984
Mortgage P&I
57%
$1,939
Property Taxes
0%
$4
Home Insurance
4%
$133
HOA
1%
$29
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0