Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.62% first-year return on $78,750 initial cash invested.
1.62%
Cash On Cash
7.12%
Cap Rate
1.14
DSCR
$3,344
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $3,238 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,344
Total Expenses
$3,238
Mortgage P&I
58%
$1,951
Property Taxes
8%
$266
Home Insurance
4%
$136
HOA
0%
$16
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0