Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.71% first-year return on $99,687 initial cash invested.
1.71%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$3,984
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,687
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,984
Total Expenses
$3,842
Mortgage P&I
59%
$2,369
Property Taxes
7%
$272
Home Insurance
4%
$166
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0