Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.79% first-year return on $81,186 initial cash invested.
1.79%
Cash On Cash
6.65%
Cap Rate
1.15
DSCR
$3,205
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,205
Total Expenses
$3,084
Mortgage P&I
58%
$1,860
Property Taxes
8%
$256
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0