Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.16% first-year return on $88,704 initial cash invested.
1.16%
Cash On Cash
7.25%
Cap Rate
1.13
DSCR
$4,010
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $3,924 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,704
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,010
Total Expenses
$3,924
Mortgage P&I
56%
$2,265
Property Taxes
11%
$426
Home Insurance
4%
$158
HOA
1%
$33
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0