Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.52% first-year return on $79,800 initial cash invested.
1.52%
Cash On Cash
6.81%
Cap Rate
1.13
DSCR
$2,949
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,848 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,949
Total Expenses
$2,848
Mortgage P&I
65%
$1,909
Property Taxes
1%
$40
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0