Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.59% first-year return on $72,177 initial cash invested.
4.59%
Cash On Cash
7.56%
Cap Rate
1.26
DSCR
$3,497
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,497 income − $3,221 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,497
Total Expenses
$3,221
Mortgage P&I
49%
$1,713
Property Taxes
13%
$456
Home Insurance
4%
$126
HOA
0%
$16
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0