Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.51% first-year return on $88,788 initial cash invested.
0.51%
Cash On Cash
6.61%
Cap Rate
1.11
DSCR
$3,713
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,713 income − $3,675 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,788
Downpayment
20%
$84,560
Closing costs
1%
$4,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,713
Total Expenses
$3,675
Mortgage P&I
57%
$2,105
Property Taxes
12%
$445
Home Insurance
4%
$159
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0