Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.65% first-year return on $75,600 initial cash invested.
3.65%
Cash On Cash
7.3%
Cap Rate
1.21
DSCR
$3,128
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $2,898 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,128
Total Expenses
$2,898
Mortgage P&I
58%
$1,804
Property Taxes
5%
$150
Home Insurance
4%
$126
HOA
0%
$5
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0