Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.57% first-year return on $96,075 initial cash invested.
1.57%
Cash On Cash
7.49%
Cap Rate
1.13
DSCR
$4,193
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,193 income − $4,067 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,075
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,193
Total Expenses
$4,067
Mortgage P&I
60%
$2,519
Property Taxes
7%
$291
Home Insurance
4%
$166
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0