Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.43% first-year return on $74,739 initial cash invested.
0.43%
Cash On Cash
6.77%
Cap Rate
1.09
DSCR
$2,864
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $2,837 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$2,837
Mortgage P&I
64%
$1,837
Property Taxes
4%
$125
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0