Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.27% first-year return on $90,279 initial cash invested.
3.27%
Cash On Cash
7.23%
Cap Rate
1.2
DSCR
$3,886
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,640 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,279
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,886
Total Expenses
$3,640
Mortgage P&I
55%
$2,149
Property Taxes
9%
$331
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0