Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.14% first-year return on $81,081 initial cash invested.
3.14%
Cash On Cash
7.15%
Cap Rate
1.18
DSCR
$2,916
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,704 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,916
Total Expenses
$2,704
Mortgage P&I
67%
$1,942
Property Taxes
0%
$2
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0