Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.03% first-year return on $72,996 initial cash invested.
0.03%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$3,298
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $3,296 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,996
Downpayment
20%
$69,520
Closing costs
1%
$3,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,298
Total Expenses
$3,296
Mortgage P&I
53%
$1,754
Property Taxes
17%
$560
Home Insurance
4%
$124
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0