Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.41% first-year return on $77,700 initial cash invested.
1.41%
Cash On Cash
6.93%
Cap Rate
1.13
DSCR
$3,129
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $3,038 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,129
Total Expenses
$3,038
Mortgage P&I
60%
$1,891
Property Taxes
7%
$204
Home Insurance
4%
$130
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0