Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.36% first-year return on $79,779 initial cash invested.
6.36%
Cash On Cash
8%
Cap Rate
1.31
DSCR
$3,516
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,093 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$3,093
Mortgage P&I
55%
$1,934
Property Taxes
3%
$111
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0