Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.03% first-year return on $78,960 initial cash invested.
6.03%
Cash On Cash
7.74%
Cap Rate
1.3
DSCR
$3,386
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $2,989 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,386
Total Expenses
$2,989
Mortgage P&I
55%
$1,860
Property Taxes
3%
$116
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0