Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.82% first-year return on $84,441 initial cash invested.
9.82%
Cash On Cash
8.76%
Cap Rate
1.45
DSCR
$4,504
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $3,813 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,441
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,504
Total Expenses
$3,813
Mortgage P&I
45%
$2,018
Property Taxes
11%
$475
Home Insurance
3%
$150
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0