Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $89,670 initial cash invested.
3.45%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$3,911
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,670
Downpayment
20%
$85,400
Closing costs
1%
$4,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,911
Total Expenses
$3,653
Mortgage P&I
55%
$2,134
Property Taxes
7%
$293
Home Insurance
4%
$175
HOA
1%
$33
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0