Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.81% first-year return on $76,440 initial cash invested.
1.81%
Cash On Cash
6.63%
Cap Rate
1.15
DSCR
$2,903
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,440
Downpayment
20%
$72,800
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,903
Total Expenses
$2,788
Mortgage P&I
60%
$1,751
Property Taxes
5%
$154
Home Insurance
4%
$129
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0