Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.43% first-year return on $78,624 initial cash invested.
6.43%
Cash On Cash
7.88%
Cap Rate
1.33
DSCR
$3,869
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,869 income − $3,448 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,869
Total Expenses
$3,448
Mortgage P&I
48%
$1,844
Property Taxes
11%
$424
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0