Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.17% first-year return on $73,983 initial cash invested.
2.17%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$2,960
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $2,826 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$2,826
Mortgage P&I
60%
$1,768
Property Taxes
5%
$155
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0