Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.54% first-year return on $78,078 initial cash invested.
2.54%
Cash On Cash
7.07%
Cap Rate
1.2
DSCR
$3,930
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $3,765 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$3,765
Mortgage P&I
47%
$1,830
Property Taxes
20%
$783
Home Insurance
3%
$131
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0