Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.14% first-year return on $76,251 initial cash invested.
0.14%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$3,063
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,054 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,251
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$3,054
Mortgage P&I
59%
$1,812
Property Taxes
11%
$325
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0