Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.96% first-year return on $75,159 initial cash invested.
1.96%
Cash On Cash
6.91%
Cap Rate
1.15
DSCR
$2,987
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $2,864 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$2,864
Mortgage P&I
60%
$1,790
Property Taxes
6%
$169
Home Insurance
4%
$129
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0