Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.53% first-year return on $77,700 initial cash invested.
2.53%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$3,300
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $3,136 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$3,136
Mortgage P&I
58%
$1,901
Property Taxes
6%
$214
Home Insurance
4%
$130
HOA
1%
$33
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0