Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.42% first-year return on $90,279 initial cash invested.
1.42%
Cash On Cash
6.5%
Cap Rate
1.14
DSCR
$3,426
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,279
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,426
Total Expenses
$3,319
Mortgage P&I
60%
$2,049
Property Taxes
7%
$229
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0