Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.48% first-year return on $87,129 initial cash invested.
3.48%
Cash On Cash
7.68%
Cap Rate
1.21
DSCR
$4,072
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $3,819 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,129
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,072
Total Expenses
$3,819
Mortgage P&I
54%
$2,197
Property Taxes
10%
$414
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0