Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.99% first-year return on $79,653 initial cash invested.
0.99%
Cash On Cash
6.74%
Cap Rate
1.11
DSCR
$2,934
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,868 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,653
Downpayment
20%
$75,860
Closing costs
1%
$3,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$2,868
Mortgage P&I
65%
$1,918
Property Taxes
2%
$53
Home Insurance
4%
$103
HOA
1%
$31
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0