Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.19% first-year return on $81,123 initial cash invested.
7.19%
Cash On Cash
8.08%
Cap Rate
1.36
DSCR
$4,159
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,159
Total Expenses
$3,673
Mortgage P&I
46%
$1,907
Property Taxes
13%
$532
Home Insurance
3%
$145
HOA
0%
$7
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0