Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.36% first-year return on $89,229 initial cash invested.
0.36%
Cash On Cash
6.32%
Cap Rate
1.09
DSCR
$3,166
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,166
Total Expenses
$3,139
Mortgage P&I
65%
$2,053
Property Taxes
3%
$109
Home Insurance
5%
$149
HOA
0%
$5
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0