Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.07% first-year return on $80,787 initial cash invested.
0.07%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$3,205
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,200 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,205
Total Expenses
$3,200
Mortgage P&I
64%
$2,047
Property Taxes
6%
$182
Home Insurance
4%
$139
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0