Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.27% first-year return on $81,564 initial cash invested.
6.27%
Cash On Cash
7.87%
Cap Rate
1.32
DSCR
$3,882
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $3,456 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,564
Downpayment
20%
$77,680
Closing costs
1%
$3,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,882
Total Expenses
$3,456
Mortgage P&I
50%
$1,926
Property Taxes
9%
$331
Home Insurance
4%
$140
HOA
1%
$50
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0