Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.46% first-year return on $75,600 initial cash invested.
2.46%
Cash On Cash
6.83%
Cap Rate
1.17
DSCR
$2,988
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,988
Total Expenses
$2,833
Mortgage P&I
58%
$1,746
Property Taxes
6%
$185
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0