Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.49% first-year return on $85,239 initial cash invested.
3.49%
Cash On Cash
7.18%
Cap Rate
1.22
DSCR
$3,816
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,239
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,816
Total Expenses
$3,568
Mortgage P&I
52%
$1,991
Property Taxes
12%
$439
Home Insurance
4%
$145
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0