Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.36% first-year return on $77,385 initial cash invested.
0.36%
Cash On Cash
6.69%
Cap Rate
1.09
DSCR
$3,063
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,040 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,385
Downpayment
20%
$73,700
Closing costs
1%
$3,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$3,040
Mortgage P&I
61%
$1,878
Property Taxes
8%
$233
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0