Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.78% first-year return on $70,749 initial cash invested.
3.78%
Cash On Cash
7.78%
Cap Rate
1.22
DSCR
$3,317
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $3,094 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,317
Total Expenses
$3,094
Mortgage P&I
54%
$1,795
Property Taxes
9%
$306
Home Insurance
4%
$130
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0