Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.03% first-year return on $77,616 initial cash invested.
2.03%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$3,228
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,097 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,616
Downpayment
20%
$73,920
Closing costs
1%
$3,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$3,097
Mortgage P&I
57%
$1,829
Property Taxes
9%
$293
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0