Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.33% first-year return on $79,758 initial cash invested.
2.33%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$3,466
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $3,311 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,466
Total Expenses
$3,311
Mortgage P&I
55%
$1,903
Property Taxes
10%
$332
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0