Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.88% first-year return on $73,269 initial cash invested.
3.88%
Cash On Cash
7.17%
Cap Rate
1.23
DSCR
$3,026
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,026
Total Expenses
$2,789
Mortgage P&I
56%
$1,696
Property Taxes
6%
$170
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0