Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.39% first-year return on $82,131 initial cash invested.
1.39%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$3,935
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,935 income − $3,840 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,131
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,935
Total Expenses
$3,840
Mortgage P&I
49%
$1,943
Property Taxes
6%
$218
Home Insurance
3%
$133
HOA
13%
$522
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0