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 $81,060 initial cash invested.
3.51%
Cash On Cash
7.32%
Cap Rate
1.21
DSCR
$3,349
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,349 income − $3,112 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,349
Total Expenses
$3,112
Mortgage P&I
58%
$1,952
Property Taxes
5%
$152
Home Insurance
4%
$138
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0