Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.99% first-year return on $78,750 initial cash invested.
2.99%
Cash On Cash
7.16%
Cap Rate
1.19
DSCR
$3,286
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,090 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,286
Total Expenses
$3,090
Mortgage P&I
57%
$1,877
Property Taxes
7%
$228
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0