Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.67% first-year return on $75,516 initial cash invested.
0.67%
Cash On Cash
6.87%
Cap Rate
1.11
DSCR
$3,321
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,279 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$3,279
Mortgage P&I
56%
$1,850
Property Taxes
13%
$444
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0