Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.64% first-year return on $93,555 initial cash invested.
4.64%
Cash On Cash
7.38%
Cap Rate
1.26
DSCR
$4,128
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,555
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,128
Total Expenses
$3,766
Mortgage P&I
53%
$2,172
Property Taxes
9%
$358
Home Insurance
4%
$163
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0