Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.99% first-year return on $71,862 initial cash invested.
3.99%
Cash On Cash
7.35%
Cap Rate
1.24
DSCR
$3,410
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$3,171
Mortgage P&I
49%
$1,686
Property Taxes
14%
$479
Home Insurance
4%
$120
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0