Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.03% first-year return on $75,180 initial cash invested.
2.03%
Cash On Cash
7.38%
Cap Rate
1.16
DSCR
$3,640
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,513 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$3,513
Mortgage P&I
52%
$1,894
Property Taxes
15%
$551
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0