Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.83% first-year return on $81,270 initial cash invested.
0.83%
Cash On Cash
7.36%
Cap Rate
1.11
DSCR
$3,554
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $3,498 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,554
Total Expenses
$3,498
Mortgage P&I
60%
$2,141
Property Taxes
8%
$272
Home Insurance
4%
$140
HOA
1%
$21
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0