Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.03% first-year return on $72,135 initial cash invested.
1.03%
Cash On Cash
6.7%
Cap Rate
1.12
DSCR
$2,733
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $2,671 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,733
Total Expenses
$2,671
Mortgage P&I
63%
$1,719
Property Taxes
4%
$119
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0