Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.11% first-year return on $73,101 initial cash invested.
5.11%
Cash On Cash
7.7%
Cap Rate
1.28
DSCR
$3,561
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $3,250 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,561
Total Expenses
$3,250
Mortgage P&I
49%
$1,744
Property Taxes
13%
$458
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0