Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.88% first-year return on $82,026 initial cash invested.
2.88%
Cash On Cash
7.72%
Cap Rate
1.18
DSCR
$3,631
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,631 income − $3,434 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,026
Downpayment
20%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,631
Total Expenses
$3,434
Mortgage P&I
59%
$2,135
Property Taxes
6%
$214
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0