Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.45% first-year return on $81,690 initial cash invested.
8.45%
Cash On Cash
8.49%
Cap Rate
1.4
DSCR
$4,309
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,309
Total Expenses
$3,734
Mortgage P&I
46%
$1,961
Property Taxes
12%
$517
Home Insurance
3%
$136
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$259
Maintenance
5%
$215
Other
0%
$0