Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.2% first-year return on $80,178 initial cash invested.
6.2%
Cash On Cash
7.79%
Cap Rate
1.32
DSCR
$3,663
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $3,249 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,663
Total Expenses
$3,249
Mortgage P&I
51%
$1,883
Property Taxes
8%
$283
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0