Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.38% first-year return on $98,091 initial cash invested.
9.38%
Cash On Cash
8.54%
Cap Rate
1.44
DSCR
$4,863
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $4,096 expenses = $767 cash flow
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,091
Downpayment
20%
$93,420
Closing costs
1%
$4,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,863
Total Expenses
$4,096
Mortgage P&I
48%
$2,316
Property Taxes
7%
$350
Home Insurance
3%
$166
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0