Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.11% first-year return on $76,776 initial cash invested.
5.11%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$3,266
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $2,939 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,776
Downpayment
20%
$73,120
Closing costs
1%
$3,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,266
Total Expenses
$2,939
Mortgage P&I
56%
$1,831
Property Taxes
4%
$126
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0