Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.04% first-year return on $84,000 initial cash invested.
1.04%
Cash On Cash
6.55%
Cap Rate
1.12
DSCR
$3,313
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,313
Total Expenses
$3,240
Mortgage P&I
59%
$1,943
Property Taxes
9%
$295
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0