Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.97% first-year return on $79,107 initial cash invested.
3.97%
Cash On Cash
7.53%
Cap Rate
1.23
DSCR
$3,558
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,296 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,558
Total Expenses
$3,296
Mortgage P&I
54%
$1,925
Property Taxes
9%
$310
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0