Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.44% first-year return on $89,880 initial cash invested.
1.44%
Cash On Cash
6.68%
Cap Rate
1.14
DSCR
$3,596
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,880
Downpayment
20%
$85,600
Closing costs
1%
$4,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,596
Total Expenses
$3,488
Mortgage P&I
58%
$2,096
Property Taxes
8%
$302
Home Insurance
4%
$154
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0