Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.97% first-year return on $70,539 initial cash invested.
1.97%
Cash On Cash
6.86%
Cap Rate
1.15
DSCR
$2,673
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $2,557 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,673
Total Expenses
$2,557
Mortgage P&I
62%
$1,669
Property Taxes
3%
$71
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0