Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.49% first-year return on $70,728 initial cash invested.
0.49%
Cash On Cash
6.34%
Cap Rate
1.1
DSCR
$2,640
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$2,611
Mortgage P&I
61%
$1,619
Property Taxes
7%
$184
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0