Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.67% first-year return on $94,290 initial cash invested.
2.67%
Cash On Cash
7.1%
Cap Rate
1.17
DSCR
$3,662
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $3,452 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,662
Total Expenses
$3,452
Mortgage P&I
62%
$2,265
Property Taxes
2%
$78
Home Insurance
4%
$157
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0