Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.38% first-year return on $76,104 initial cash invested.
2.38%
Cash On Cash
7.26%
Cap Rate
1.17
DSCR
$3,396
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $3,245 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,396
Total Expenses
$3,245
Mortgage P&I
55%
$1,871
Property Taxes
11%
$359
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0