Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.15% first-year return on $73,773 initial cash invested.
1.15%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$2,992
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $2,921 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,992
Total Expenses
$2,921
Mortgage P&I
59%
$1,765
Property Taxes
7%
$205
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0