Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.43% first-year return on $78,624 initial cash invested.
0.43%
Cash On Cash
6.84%
Cap Rate
1.1
DSCR
$3,245
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $3,217 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,245
Total Expenses
$3,217
Mortgage P&I
60%
$1,945
Property Taxes
9%
$293
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0