Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.15% first-year return on $77,931 initial cash invested.
0.15%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$3,501
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $3,491 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,501
Total Expenses
$3,491
Mortgage P&I
53%
$1,847
Property Taxes
18%
$620
Home Insurance
3%
$114
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0