Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.97% first-year return on $83,979 initial cash invested.
7.97%
Cash On Cash
8.68%
Cap Rate
1.37
DSCR
$4,329
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $3,771 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,329
Total Expenses
$3,771
Mortgage P&I
49%
$2,119
Property Taxes
9%
$387
Home Insurance
3%
$140
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0