Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.83% first-year return on $84,105 initial cash invested.
1.83%
Cash On Cash
6.76%
Cap Rate
1.16
DSCR
$3,816
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,105
Downpayment
20%
$80,100
Closing costs
1%
$4,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,816
Total Expenses
$3,688
Mortgage P&I
51%
$1,937
Property Taxes
7%
$283
Home Insurance
4%
$147
HOA
9%
$328
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0