Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.74% first-year return on $79,380 initial cash invested.
2.74%
Cash On Cash
6.97%
Cap Rate
1.18
DSCR
$3,094
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,913 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,094
Total Expenses
$2,913
Mortgage P&I
60%
$1,858
Property Taxes
4%
$112
Home Insurance
4%
$138
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0