Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.51% first-year return on $92,694 initial cash invested.
3.51%
Cash On Cash
7.26%
Cap Rate
1.21
DSCR
$3,955
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,694
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,955
Total Expenses
$3,684
Mortgage P&I
56%
$2,200
Property Taxes
7%
$296
Home Insurance
4%
$159
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0