Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.31% first-year return on $76,965 initial cash invested.
2.31%
Cash On Cash
7.32%
Cap Rate
1.17
DSCR
$3,583
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,583 income − $3,435 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,583
Total Expenses
$3,435
Mortgage P&I
53%
$1,908
Property Taxes
13%
$466
Home Insurance
4%
$130
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0