Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.59% first-year return on $82,404 initial cash invested.
1.59%
Cash On Cash
6.94%
Cap Rate
1.14
DSCR
$3,325
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $3,216 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,404
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,325
Total Expenses
$3,216
Mortgage P&I
60%
$1,994
Property Taxes
7%
$218
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0