Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.25% first-year return on $75,600 initial cash invested.
5.25%
Cash On Cash
7.57%
Cap Rate
1.29
DSCR
$3,672
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,672
Total Expenses
$3,341
Mortgage P&I
48%
$1,757
Property Taxes
13%
$490
Home Insurance
3%
$126
HOA
0%
$13
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0