Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.28% first-year return on $81,585 initial cash invested.
0.28%
Cash On Cash
6.47%
Cap Rate
1.09
DSCR
$3,203
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $3,184 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,203
Total Expenses
$3,184
Mortgage P&I
60%
$1,916
Property Taxes
8%
$270
Home Insurance
5%
$145
HOA
1%
$21
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0