Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.62% first-year return on $73,773 initial cash invested.
4.62%
Cash On Cash
7.7%
Cap Rate
1.25
DSCR
$3,448
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $3,164 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,448
Total Expenses
$3,164
Mortgage P&I
52%
$1,797
Property Taxes
9%
$295
Home Insurance
4%
$126
HOA
1%
$50
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0