Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.34% first-year return on $81,900 initial cash invested.
8.34%
Cash On Cash
8.36%
Cap Rate
1.4
DSCR
$4,064
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,064
Total Expenses
$3,495
Mortgage P&I
48%
$1,944
Property Taxes
9%
$359
Home Insurance
3%
$136
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0