Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.87% first-year return on $72,240 initial cash invested.
4.87%
Cash On Cash
7.39%
Cap Rate
1.27
DSCR
$3,051
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,051
Total Expenses
$2,758
Mortgage P&I
55%
$1,673
Property Taxes
6%
$171
Home Insurance
4%
$120
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0