Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.42% first-year return on $92,841 initial cash invested.
2.42%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$3,881
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,881 income − $3,694 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,841
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,881
Total Expenses
$3,694
Mortgage P&I
57%
$2,218
Property Taxes
8%
$306
Home Insurance
4%
$161
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0