Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.92% first-year return on $82,866 initial cash invested.
4.92%
Cash On Cash
7.98%
Cap Rate
1.26
DSCR
$3,945
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $3,605 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,866
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,945
Total Expenses
$3,605
Mortgage P&I
53%
$2,088
Property Taxes
9%
$348
Home Insurance
4%
$144
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0