Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.1% first-year return on $81,270 initial cash invested.
0.1%
Cash On Cash
6.27%
Cap Rate
1.08
DSCR
$2,901
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$2,894
Mortgage P&I
64%
$1,869
Property Taxes
5%
$135
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0