Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.6% first-year return on $73,500 initial cash invested.
0.6%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$3,308
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $3,271 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,308
Total Expenses
$3,271
Mortgage P&I
53%
$1,754
Property Taxes
16%
$536
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0