Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.33% first-year return on $72,807 initial cash invested.
4.33%
Cash On Cash
7.31%
Cap Rate
1.25
DSCR
$3,157
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,807
Downpayment
20%
$69,340
Closing costs
1%
$3,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,157
Total Expenses
$2,894
Mortgage P&I
54%
$1,691
Property Taxes
8%
$256
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0