Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.11% first-year return on $80,598 initial cash invested.
8.11%
Cash On Cash
8.21%
Cap Rate
1.38
DSCR
$3,625
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,625 income − $3,080 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,625
Total Expenses
$3,080
Mortgage P&I
52%
$1,900
Property Taxes
4%
$130
Home Insurance
3%
$108
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0