Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.08% first-year return on $73,500 initial cash invested.
1.08%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$3,016
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,950 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$2,950
Mortgage P&I
57%
$1,710
Property Taxes
11%
$333
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0