Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.81% first-year return on $73,815 initial cash invested.
0.81%
Cash On Cash
6.72%
Cap Rate
1.11
DSCR
$2,851
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,851 income − $2,801 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,851
Total Expenses
$2,801
Mortgage P&I
62%
$1,775
Property Taxes
5%
$156
Home Insurance
4%
$128
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0