Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.8% first-year return on $74,592 initial cash invested.
0.8%
Cash On Cash
6.65%
Cap Rate
1.12
DSCR
$3,150
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,100 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,592
Downpayment
20%
$71,040
Closing costs
1%
$3,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$3,100
Mortgage P&I
56%
$1,759
Property Taxes
13%
$395
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0