Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.31% first-year return on $81,795 initial cash invested.
0.31%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$3,475
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $3,454 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,475
Total Expenses
$3,454
Mortgage P&I
56%
$1,935
Property Taxes
14%
$479
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0