Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.61% first-year return on $73,500 initial cash invested.
2.61%
Cash On Cash
6.95%
Cap Rate
1.18
DSCR
$2,849
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,849
Total Expenses
$2,689
Mortgage P&I
61%
$1,724
Property Taxes
4%
$103
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0