Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.95% first-year return on $92,253 initial cash invested.
3.95%
Cash On Cash
7.5%
Cap Rate
1.24
DSCR
$4,447
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $4,143 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,253
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,447
Total Expenses
$4,143
Mortgage P&I
50%
$2,218
Property Taxes
14%
$611
Home Insurance
4%
$158
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0