Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.58% first-year return on $77,112 initial cash invested.
0.58%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$3,171
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $3,134 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,171
Total Expenses
$3,134
Mortgage P&I
59%
$1,864
Property Taxes
10%
$323
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0