Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.14% first-year return on $94,500 initial cash invested.
9.14%
Cash On Cash
8.47%
Cap Rate
1.44
DSCR
$5,056
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,056
Total Expenses
$4,336
Mortgage P&I
44%
$2,202
Property Taxes
5%
$243
Home Insurance
3%
$158
HOA
8%
$418
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0