Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.11% first-year return on $81,879 initial cash invested.
6.11%
Cash On Cash
7.84%
Cap Rate
1.31
DSCR
$3,599
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $3,182 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,599
Total Expenses
$3,182
Mortgage P&I
54%
$1,951
Property Taxes
4%
$159
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0