Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.04% first-year return on $78,162 initial cash invested.
1.04%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$3,312
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,312
Total Expenses
$3,244
Mortgage P&I
56%
$1,864
Property Taxes
12%
$387
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0