Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.02% first-year return on $99,351 initial cash invested.
3.02%
Cash On Cash
7.39%
Cap Rate
1.19
DSCR
$4,091
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $3,841 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,351
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,091
Total Expenses
$3,841
Mortgage P&I
60%
$2,457
Property Taxes
4%
$150
Home Insurance
4%
$170
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$245
Maintenance
5%
$205
Other
0%
$0