Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.25% first-year return on $74,634 initial cash invested.
8.25%
Cash On Cash
8.4%
Cap Rate
1.42
DSCR
$4,347
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $3,834 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,634
Downpayment
20%
$71,080
Closing costs
1%
$3,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,347
Total Expenses
$3,834
Mortgage P&I
40%
$1,757
Property Taxes
7%
$318
Home Insurance
3%
$110
HOA
12%
$519
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0