Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.72% first-year return on $74,949 initial cash invested.
2.72%
Cash On Cash
7.16%
Cap Rate
1.18
DSCR
$3,187
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $3,017 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,187
Total Expenses
$3,017
Mortgage P&I
56%
$1,800
Property Taxes
7%
$213
Home Insurance
4%
$126
HOA
2%
$50
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0