Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.68% first-year return on $87,276 initial cash invested.
2.68%
Cash On Cash
6.98%
Cap Rate
1.18
DSCR
$3,446
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $3,251 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,276
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,446
Total Expenses
$3,251
Mortgage P&I
60%
$2,052
Property Taxes
4%
$154
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0