Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.91% first-year return on $71,190 initial cash invested.
0.91%
Cash On Cash
6.94%
Cap Rate
1.11
DSCR
$2,968
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $2,914 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$2,914
Mortgage P&I
59%
$1,759
Property Taxes
6%
$185
Home Insurance
4%
$119
HOA
3%
$80
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0