Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.24% first-year return on $73,353 initial cash invested.
3.24%
Cash On Cash
7.35%
Cap Rate
1.19
DSCR
$2,954
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $2,756 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,954
Total Expenses
$2,756
Mortgage P&I
61%
$1,793
Property Taxes
2%
$69
Home Insurance
4%
$126
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0