Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.93% first-year return on $86,625 initial cash invested.
1.93%
Cash On Cash
7.07%
Cap Rate
1.15
DSCR
$3,689
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,689 income − $3,550 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,625
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,689
Total Expenses
$3,550
Mortgage P&I
57%
$2,108
Property Taxes
9%
$335
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0