Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.82% first-year return on $93,996 initial cash invested.
0.82%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$3,702
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $3,638 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,996
Downpayment
20%
$89,520
Closing costs
1%
$4,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,702
Total Expenses
$3,638
Mortgage P&I
60%
$2,237
Property Taxes
8%
$292
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0