Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.62% first-year return on $75,789 initial cash invested.
0.62%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$2,813
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $2,774 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,789
Downpayment
20%
$72,180
Closing costs
1%
$3,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,813
Total Expenses
$2,774
Mortgage P&I
64%
$1,803
Property Taxes
4%
$108
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0