Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.02% first-year return on $84,882 initial cash invested.
1.02%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$3,325
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $3,253 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,882
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,325
Total Expenses
$3,253
Mortgage P&I
61%
$2,015
Property Taxes
7%
$225
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0