Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.09% first-year return on $93,849 initial cash invested.
8.09%
Cash On Cash
8.37%
Cap Rate
1.39
DSCR
$4,751
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,751 income − $4,118 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,849
Downpayment
20%
$89,380
Closing costs
1%
$4,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,751
Total Expenses
$4,118
Mortgage P&I
47%
$2,245
Property Taxes
10%
$475
Home Insurance
3%
$154
HOA
0%
$8
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0