Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.49% first-year return on $71,379 initial cash invested.
2.49%
Cash On Cash
6.97%
Cap Rate
1.17
DSCR
$2,862
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,862
Total Expenses
$2,714
Mortgage P&I
59%
$1,684
Property Taxes
6%
$170
Home Insurance
4%
$116
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0