Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.31% first-year return on $74,445 initial cash invested.
2.31%
Cash On Cash
6.81%
Cap Rate
1.17
DSCR
$2,987
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$2,844
Mortgage P&I
58%
$1,719
Property Taxes
7%
$198
Home Insurance
4%
$130
HOA
1%
$21
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0