Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.71% first-year return on $96,600 initial cash invested.
0.71%
Cash On Cash
6.41%
Cap Rate
1.11
DSCR
$3,649
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,600
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,649
Total Expenses
$3,592
Mortgage P&I
61%
$2,220
Property Taxes
7%
$263
Home Insurance
4%
$161
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0