Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.4% first-year return on $84,000 initial cash invested.
3.4%
Cash On Cash
7.26%
Cap Rate
1.21
DSCR
$3,555
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $3,317 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,555
Total Expenses
$3,317
Mortgage P&I
56%
$2,004
Property Taxes
7%
$248
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0