Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.88% first-year return on $73,500 initial cash invested.
8.88%
Cash On Cash
8.62%
Cap Rate
1.41
DSCR
$3,654
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,110 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,654
Total Expenses
$3,110
Mortgage P&I
49%
$1,788
Property Taxes
7%
$250
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0