Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.34% first-year return on $73,500 initial cash invested.
1.34%
Cash On Cash
6.58%
Cap Rate
1.14
DSCR
$3,195
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,113 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,195
Total Expenses
$3,113
Mortgage P&I
52%
$1,677
Property Taxes
15%
$482
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0