Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.95% first-year return on $89,229 initial cash invested.
7.95%
Cash On Cash
8%
Cap Rate
1.39
DSCR
$4,086
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,086
Total Expenses
$3,495
Mortgage P&I
50%
$2,039
Property Taxes
6%
$245
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0