Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.38% first-year return on $70,350 initial cash invested.
0.38%
Cash On Cash
6.38%
Cap Rate
1.09
DSCR
$2,433
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$2,411
Mortgage P&I
67%
$1,637
Property Taxes
1%
$24
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0