Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.21% first-year return on $81,942 initial cash invested.
0.21%
Cash On Cash
6.62%
Cap Rate
1.1
DSCR
$3,475
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $3,461 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,475
Total Expenses
$3,461
Mortgage P&I
56%
$1,963
Property Taxes
13%
$458
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0