Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.13% first-year return on $70,854 initial cash invested.
1.13%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$3,292
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $3,225 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$3,225
Mortgage P&I
51%
$1,669
Property Taxes
18%
$579
Home Insurance
4%
$120
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0