Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1% first-year return on $76,650 initial cash invested.
1%
Cash On Cash
6.79%
Cap Rate
1.12
DSCR
$3,240
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,176 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,240
Total Expenses
$3,176
Mortgage P&I
57%
$1,838
Property Taxes
11%
$368
Home Insurance
4%
$128
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0