Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.21% first-year return on $77,154 initial cash invested.
1.21%
Cash On Cash
6.53%
Cap Rate
1.12
DSCR
$2,781
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,781
Total Expenses
$2,703
Mortgage P&I
64%
$1,783
Property Taxes
2%
$42
Home Insurance
5%
$130
HOA
1%
$25
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0