Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.06% first-year return on $71,337 initial cash invested.
3.06%
Cash On Cash
7.28%
Cap Rate
1.19
DSCR
$3,080
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $2,898 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$2,898
Mortgage P&I
56%
$1,726
Property Taxes
8%
$249
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0