Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.84% first-year return on $73,584 initial cash invested.
7.84%
Cash On Cash
8.26%
Cap Rate
1.39
DSCR
$3,876
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $3,395 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,876
Total Expenses
$3,395
Mortgage P&I
45%
$1,737
Property Taxes
13%
$499
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0