Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.4% first-year return on $80,766 initial cash invested.
0.4%
Cash On Cash
6.48%
Cap Rate
1.11
DSCR
$3,628
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,628
Total Expenses
$3,601
Mortgage P&I
51%
$1,868
Property Taxes
16%
$595
Home Insurance
4%
$136
HOA
2%
$59
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0