Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.02% first-year return on $73,122 initial cash invested.
2.02%
Cash On Cash
6.85%
Cap Rate
1.15
DSCR
$2,814
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $2,691 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,814
Total Expenses
$2,691
Mortgage P&I
61%
$1,725
Property Taxes
3%
$97
Home Insurance
5%
$137
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0