Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.51% first-year return on $74,760 initial cash invested.
1.51%
Cash On Cash
6.67%
Cap Rate
1.13
DSCR
$2,709
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,615 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,760
Downpayment
20%
$71,200
Closing costs
1%
$3,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$2,615
Mortgage P&I
65%
$1,749
Property Taxes
1%
$24
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0