Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.72% first-year return on $94,479 initial cash invested.
2.72%
Cash On Cash
7.27%
Cap Rate
1.17
DSCR
$3,697
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,697 income − $3,483 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,697
Total Expenses
$3,483
Mortgage P&I
63%
$2,326
Property Taxes
1%
$29
Home Insurance
4%
$166
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0