Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3% first-year return on $77,490 initial cash invested.
3%
Cash On Cash
7.26%
Cap Rate
1.2
DSCR
$3,681
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $3,487 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,681
Total Expenses
$3,487
Mortgage P&I
50%
$1,853
Property Taxes
15%
$548
Home Insurance
4%
$129
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0