Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.47% first-year return on $70,833 initial cash invested.
2.47%
Cash On Cash
7.09%
Cap Rate
1.18
DSCR
$3,149
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $3,003 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,149
Total Expenses
$3,003
Mortgage P&I
54%
$1,689
Property Taxes
13%
$400
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0