Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.3% first-year return on $71,862 initial cash invested.
1.3%
Cash On Cash
6.79%
Cap Rate
1.14
DSCR
$3,103
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $3,025 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,103
Total Expenses
$3,025
Mortgage P&I
55%
$1,703
Property Taxes
10%
$323
Home Insurance
4%
$122
HOA
2%
$71
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0