Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.69% first-year return on $94,290 initial cash invested.
1.69%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$4,028
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $3,895 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,028
Total Expenses
$3,895
Mortgage P&I
56%
$2,256
Property Taxes
11%
$435
Home Insurance
4%
$157
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0