Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.62% first-year return on $72,912 initial cash invested.
2.62%
Cash On Cash
6.87%
Cap Rate
1.18
DSCR
$2,807
Rent
$159
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,807
Total Expenses
$2,648
Mortgage P&I
60%
$1,689
Property Taxes
4%
$107
Home Insurance
4%
$110
HOA
0%
$13
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0