Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.55% first-year return on $83,790 initial cash invested.
3.55%
Cash On Cash
7.3%
Cap Rate
1.21
DSCR
$3,452
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $3,204 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,452
Total Expenses
$3,204
Mortgage P&I
58%
$2,006
Property Taxes
5%
$160
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0