Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.12% first-year return on $94,479 initial cash invested.
3.12%
Cash On Cash
7.12%
Cap Rate
1.21
DSCR
$4,335
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $4,089 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,335
Total Expenses
$4,089
Mortgage P&I
51%
$2,206
Property Taxes
14%
$597
Home Insurance
4%
$158
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0