Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.06% first-year return on $97,293 initial cash invested.
1.06%
Cash On Cash
6.76%
Cap Rate
1.12
DSCR
$3,923
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $3,837 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,293
Downpayment
20%
$92,660
Closing costs
1%
$4,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,923
Total Expenses
$3,837
Mortgage P&I
59%
$2,327
Property Taxes
8%
$321
Home Insurance
4%
$170
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0