Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.92% first-year return on $83,979 initial cash invested.
2.92%
Cash On Cash
7.27%
Cap Rate
1.19
DSCR
$3,810
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $3,606 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,810
Total Expenses
$3,606
Mortgage P&I
53%
$2,030
Property Taxes
12%
$446
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0