Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.15% first-year return on $81,060 initial cash invested.
7.15%
Cash On Cash
7.99%
Cap Rate
1.35
DSCR
$3,644
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $3,161 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,644
Total Expenses
$3,161
Mortgage P&I
52%
$1,905
Property Taxes
5%
$174
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0