Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.46% first-year return on $89,649 initial cash invested.
2.46%
Cash On Cash
7.14%
Cap Rate
1.17
DSCR
$3,745
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,745 income − $3,561 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,649
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,745
Total Expenses
$3,561
Mortgage P&I
58%
$2,169
Property Taxes
6%
$236
Home Insurance
4%
$158
HOA
1%
$25
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0