Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.35% first-year return on $74,907 initial cash invested.
7.35%
Cash On Cash
8.17%
Cap Rate
1.36
DSCR
$3,768
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,309 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,768
Total Expenses
$3,309
Mortgage P&I
47%
$1,783
Property Taxes
10%
$372
Home Insurance
4%
$133
HOA
1%
$42
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0