Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.32% first-year return on $90,426 initial cash invested.
0.32%
Cash On Cash
6.45%
Cap Rate
1.09
DSCR
$3,443
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $3,419 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,426
Downpayment
20%
$86,120
Closing costs
1%
$4,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,443
Total Expenses
$3,419
Mortgage P&I
62%
$2,118
Property Taxes
4%
$126
Home Insurance
5%
$155
HOA
4%
$125
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0