Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.21% first-year return on $97,041 initial cash invested.
6.21%
Cash On Cash
7.89%
Cap Rate
1.34
DSCR
$5,386
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,041
Downpayment
20%
$92,420
Closing costs
1%
$4,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,386
Total Expenses
$4,884
Mortgage P&I
42%
$2,267
Property Taxes
9%
$469
Home Insurance
3%
$168
HOA
11%
$580
Property Management
10%
$539
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0