Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.53% first-year return on $85,449 initial cash invested.
0.53%
Cash On Cash
6.81%
Cap Rate
1.1
DSCR
$3,380
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,342 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,449
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$3,342
Mortgage P&I
62%
$2,103
Property Taxes
6%
$211
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0