Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.12% first-year return on $74,172 initial cash invested.
3.12%
Cash On Cash
7.11%
Cap Rate
1.2
DSCR
$3,053
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,053
Total Expenses
$2,860
Mortgage P&I
57%
$1,748
Property Taxes
6%
$192
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0