Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.03% first-year return on $78,855 initial cash invested.
1.03%
Cash On Cash
6.71%
Cap Rate
1.13
DSCR
$3,471
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $3,403 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,471
Total Expenses
$3,403
Mortgage P&I
54%
$1,858
Property Taxes
15%
$520
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0