Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.43% first-year return on $82,005 initial cash invested.
1.43%
Cash On Cash
6.83%
Cap Rate
1.14
DSCR
$3,636
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,538 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,005
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,636
Total Expenses
$3,538
Mortgage P&I
53%
$1,944
Property Taxes
13%
$479
Home Insurance
4%
$140
HOA
1%
$29
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0