Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.21% first-year return on $74,550 initial cash invested.
2.21%
Cash On Cash
6.9%
Cap Rate
1.16
DSCR
$3,024
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,887 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,024
Total Expenses
$2,887
Mortgage P&I
58%
$1,752
Property Taxes
7%
$226
Home Insurance
4%
$124
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0