Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.7% first-year return on $78,750 initial cash invested.
5.7%
Cash On Cash
7.72%
Cap Rate
1.3
DSCR
$3,626
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $3,252 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,626
Total Expenses
$3,252
Mortgage P&I
51%
$1,858
Property Taxes
9%
$320
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0