Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.86% first-year return on $72,345 initial cash invested.
0.86%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$2,806
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,754 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,345
Downpayment
20%
$68,900
Closing costs
1%
$3,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,806
Total Expenses
$2,754
Mortgage P&I
62%
$1,739
Property Taxes
6%
$165
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0