Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.41% first-year return on $75,705 initial cash invested.
1.41%
Cash On Cash
7.01%
Cap Rate
1.13
DSCR
$3,014
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $2,925 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,705
Downpayment
20%
$72,100
Closing costs
1%
$3,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,014
Total Expenses
$2,925
Mortgage P&I
62%
$1,867
Property Taxes
5%
$143
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0