Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.3% first-year return on $72,450 initial cash invested.
7.3%
Cash On Cash
8.08%
Cap Rate
1.36
DSCR
$3,406
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $2,965 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,406
Total Expenses
$2,965
Mortgage P&I
50%
$1,712
Property Taxes
4%
$122
Home Insurance
4%
$121
HOA
4%
$125
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0