Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.69% first-year return on $92,673 initial cash invested.
4.69%
Cash On Cash
8.35%
Cap Rate
1.26
DSCR
$5,588
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,588 income − $5,226 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,673
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,588
Total Expenses
$5,226
Mortgage P&I
43%
$2,430
Property Taxes
7%
$416
Home Insurance
3%
$161
HOA
14%
$767
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0