Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.62% first-year return on $73,500 initial cash invested.
1.62%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$2,965
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $2,866 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,965
Total Expenses
$2,866
Mortgage P&I
59%
$1,759
Property Taxes
7%
$215
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0