Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.71% first-year return on $72,534 initial cash invested.
5.71%
Cash On Cash
7.8%
Cap Rate
1.3
DSCR
$3,405
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $3,060 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,405
Total Expenses
$3,060
Mortgage P&I
51%
$1,729
Property Taxes
10%
$328
Home Insurance
3%
$119
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0