Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.48% first-year return on $77,490 initial cash invested.
2.48%
Cash On Cash
7.06%
Cap Rate
1.17
DSCR
$3,070
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $2,910 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$2,910
Mortgage P&I
60%
$1,856
Property Taxes
3%
$90
Home Insurance
4%
$130
HOA
1%
$35
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0