Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.9% first-year return on $73,500 initial cash invested.
0.9%
Cash On Cash
6.5%
Cap Rate
1.11
DSCR
$2,588
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,533 expenses = $55 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
$2,588
Total Expenses
$2,533
Mortgage P&I
66%
$1,712
Property Taxes
1%
$27
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0