Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.72% first-year return on $79,800 initial cash invested.
4.72%
Cash On Cash
7.51%
Cap Rate
1.26
DSCR
$3,396
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $3,082 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,396
Total Expenses
$3,082
Mortgage P&I
56%
$1,894
Property Taxes
5%
$171
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0