Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.77% first-year return on $71,400 initial cash invested.
0.77%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$2,681
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $2,635 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,681
Total Expenses
$2,635
Mortgage P&I
63%
$1,697
Property Taxes
5%
$122
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0