Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.3% first-year return on $99,057 initial cash invested.
9.3%
Cash On Cash
8.43%
Cap Rate
1.45
DSCR
$5,284
Rent
$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,057
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,284
Total Expenses
$4,516
Mortgage P&I
43%
$2,280
Property Taxes
13%
$684
Home Insurance
3%
$170
HOA
0%
$9
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0