Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.98% first-year return on $71,379 initial cash invested.
1.98%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$2,876
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$2,758
Mortgage P&I
58%
$1,675
Property Taxes
7%
$215
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0