Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.51% first-year return on $76,965 initial cash invested.
0.51%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$2,886
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,886
Total Expenses
$2,853
Mortgage P&I
63%
$1,812
Property Taxes
6%
$161
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0