Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.72% first-year return on $95,718 initial cash invested.
1.72%
Cash On Cash
7.18%
Cap Rate
1.14
DSCR
$3,875
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $3,738 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,718
Downpayment
20%
$91,160
Closing costs
1%
$4,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,875
Total Expenses
$3,738
Mortgage P&I
62%
$2,397
Property Taxes
4%
$165
Home Insurance
4%
$168
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0