Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.41% first-year return on $78,267 initial cash invested.
0.41%
Cash On Cash
6.97%
Cap Rate
1.1
DSCR
$3,221
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $3,194 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,221
Total Expenses
$3,194
Mortgage P&I
61%
$1,978
Property Taxes
8%
$243
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0