Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.21% first-year return on $89,250 initial cash invested.
2.21%
Cash On Cash
6.85%
Cap Rate
1.17
DSCR
$3,814
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,814
Total Expenses
$3,650
Mortgage P&I
54%
$2,072
Property Taxes
11%
$437
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0