Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.8% first-year return on $90,636 initial cash invested.
8.8%
Cash On Cash
8.36%
Cap Rate
1.41
DSCR
$4,060
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,636
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,060
Total Expenses
$3,395
Mortgage P&I
53%
$2,138
Property Taxes
1%
$51
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0